As of 2025-07-06, the Intrinsic Value of W&T Offshore Inc (WTI) is (0.72) USD. This WTI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.77 USD, the upside of W&T Offshore Inc is -140.8%.

The range of the Intrinsic Value is (1.08) - 0.72 USD.

Is WTI undervalued or overvalued?

Based on its market price of 1.77 USD and our intrinsic valuation, W&T Offshore Inc (WTI) is overvalued by 140.8%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

1.77 USD

Stock Price

(0.72) USD

Intrinsic Value

Intrinsic Value Details

WTI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(1.08) - 0.72	(0.72)	-140.8%
Peter Lynch Fair Value	-3.6 - -3.6	-3.6	-303.28%
P/E Multiples	(6.30) - (8.51)	(7.59)	-528.9%
EV/EBITDA Multiples	(0.93) - 1.85	0.13	-92.6%

WTI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Viper Energy Partners LP	39.91 - 87.97	54.46	43.1%
Peyto Exploration & Development Corp	2.12 - 41.47	7.67	-59.1%
Nuvista Energy Ltd	10.9 - 37.41	17.11	19.6%
Athabasca Oil Corp	5.49 - 13.37	7.48	32.8%
Tamarack Valley Energy Ltd	4.44 - 10.94	6.48	32.8%
Bonanza Creek Energy Inc	(35.91) - 23.69	4.94	-91.2%
Penn Virginia Corp	10.05 - 10.05	10.05	-67.2%
Kelt Exploration Ltd	2.14 - 37.91	4.22	-42.5%
GeoPark Ltd	21.42 - 29.4	24.03	238.0%

WTI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	261
Beta	1.08
Outstanding shares (mil)	148
Enterprise Value (mil)	505

Market risk premium	5.1%
Cost of Equity	9.6%
Cost of Debt	8.05%
WACC	7.4%