XEC
Cimarex Energy Co
Price:  
87.20 
USD
Volume:  
7,097,283.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XEC Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Cimarex Energy Co (XEC) is 16.79 USD. This XEC valuation is based on the model Peter Lynch Fair Value. With the current market price of 87.20 USD, the upside of Cimarex Energy Co is %.

87.20 USD
Stock Price
16.79 USD
Intrinsic Value
Intrinsic Value Details

XEC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,819.92) - (632.37) (919.01) -1153.9%
DCF (Growth 10y) (771.33) - (2,100.86) (1,094.16) -1354.8%
DCF (EBITDA 5y) (247.64) - (300.66) (1,234.50) -123450.0%
DCF (EBITDA 10y) (390.87) - (472.52) (1,234.50) -123450.0%
Fair Value 16.79 - 16.79 16.79 -80.75%
P/E (2.28) - (2.22) (2.19) -102.5%
EV/EBITDA 35.59 - 81.09 60.48 -30.6%
EPV 43.88 - 58.39 51.14 -41.4%
DDM - Stable (2.69) - (9.08) (5.89) -106.7%
DDM - Multi (365.01) - (956.30) (528.38) -705.9%

XEC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,966.43
Beta 2.39
Outstanding shares (mil) 102.83
Enterprise Value (mil) 10,155.45
Market risk premium 4.24%
Cost of Equity 8.63%
Cost of Debt 4.25%
WACC 7.64%