Crescent Energy Company
Bear Case (25th pct.)
-386.5% vs price
Base Case (Median)
15.8% vs price
Bull Case (75th pct.)
285.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-100.28 | -1056.9% | High (40%) |
| EV/EBITDA | $68.87 | 557.1% | Medium (20%) |
| EV/FCF | $30.90 | 194.8% | Medium (20%) |
| Earnings Power Value | $-6.62 | -163.1% | Medium (50%) |
Based on 4 out of 8 methods, CRGY appears fairly valued at the current price of $10.48. The base case fair value of $12.14 implies 15.8% 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.