WTI
W&T Offshore Inc
Price:  
2.18 
USD
Volume:  
1,997,906.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WTI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of W&T Offshore Inc (WTI) is 2.61 USD. This WTI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.18 USD, the upside of W&T Offshore Inc is %.

The range of the Intrinsic Value is 0.57 - 16.19 USD

2.18 USD
Stock Price
2.61 USD
Intrinsic Value
Intrinsic Value Details

WTI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.57 - 16.19 2.61 19.8%
DCF (Growth 10y) 2.07 - 26.02 5.23 139.7%
DCF (EBITDA 5y) 1.38 - 2.86 2.17 -0.3%
DCF (EBITDA 10y) 2.00 - 4.71 3.26 49.3%
Fair Value -3.72 - -3.72 -3.72 -270.86%
P/E (1.21) - 2.00 0.22 -90.0%
EV/EBITDA 0.07 - 2.27 1.21 -44.3%
EPV 13.42 - 27.17 20.29 830.8%
DDM - Stable (1.68) - (9.78) (5.73) -362.9%
DDM - Multi 5.91 - 27.36 9.79 349.3%

WTI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 320.15
Beta 0.34
Outstanding shares (mil) 146.86
Enterprise Value (mil) 616.56
Market risk premium 4.60%
Cost of Equity 7.79%
Cost of Debt 14.24%
WACC 9.19%