The Discounted Cash Flow (DCF) valuation of Extraction Oil & Gas Inc (XOG) is (2,171.93) USD. With the latest stock price at 68.54 USD, the upside of Extraction Oil & Gas Inc based on DCF is -3268.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.8% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,451.35) - (1,476.94) | (2,171.93) |
| Upside | -6594.5% - -2254.9% | -3268.8% |