Crescent Energy Company
Bear Case (25th pct.)
-398.0% vs price
Base Case (Median)
52.6% vs price
Bull Case (75th pct.)
481.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-102.45 | -984.7% | High (40%) |
| EV/EBITDA | $127.53 | 1001.3% | Medium (20%) |
| EV/FCF | $47.20 | 307.6% | Medium (20%) |
| Earnings Power Value | $-11.87 | -202.5% | Medium (50%) |
Based on 4 out of 8 methods, CRGY appears fairly valued at the current price of $11.58. The base case fair value of $17.67 implies 52.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.