The Discounted Cash Flow (DCF) valuation of Cimarex Energy Co (XEC) is (919.01) USD. With the latest stock price at 87.20 USD, the upside of Cimarex Energy Co based on DCF is -1153.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.5% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,819.92) - (632.37) | (919.01) |
| Upside | -2187.1% - -825.2% | -1153.9% |