Intrinsic value of EP Energy Corporation - EPE

Previous Close

$0.31

  Intrinsic Value

$10.07

stock screener

  Rating & Target

str. buy

+999%

Previous close

$0.31

 
Intrinsic value

$10.07

 
Up/down potential

+999%

 
Rating

str. buy

We calculate the intrinsic value of EPE stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.1

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  34.20
  31.28
  28.65
  26.29
  24.16
  22.24
  20.52
  18.97
  17.57
  16.31
  15.18
  14.16
  13.25
  12.42
  11.68
  11.01
  10.41
  9.87
  9.38
  8.94
  8.55
  8.20
  7.88
  7.59
  7.33
  7.10
  6.89
  6.70
  6.53
  6.38
Revenue, $m
  1,431
  1,878
  2,416
  3,051
  3,788
  4,631
  5,581
  6,640
  7,806
  9,080
  10,458
  11,940
  13,521
  15,201
  16,976
  18,846
  20,808
  22,861
  25,006
  27,243
  29,572
  31,996
  34,516
  37,135
  39,856
  42,685
  45,624
  48,680
  51,858
  55,164
Variable operating expenses, $m
  322
  423
  544
  687
  852
  1,042
  1,256
  1,494
  1,756
  2,043
  2,353
  2,686
  3,042
  3,420
  3,820
  4,240
  4,682
  5,144
  5,626
  6,130
  6,654
  7,199
  7,766
  8,355
  8,968
  9,604
  10,265
  10,953
  11,668
  12,412
Fixed operating expenses, $m
  723
  738
  755
  771
  788
  806
  823
  841
  860
  879
  898
  918
  938
  959
  980
  1,001
  1,023
  1,046
  1,069
  1,093
  1,117
  1,141
  1,166
  1,192
  1,218
  1,245
  1,272
  1,300
  1,329
  1,358
Total operating expenses, $m
  1,045
  1,161
  1,299
  1,458
  1,640
  1,848
  2,079
  2,335
  2,616
  2,922
  3,251
  3,604
  3,980
  4,379
  4,800
  5,241
  5,705
  6,190
  6,695
  7,223
  7,771
  8,340
  8,932
  9,547
  10,186
  10,849
  11,537
  12,253
  12,997
  13,770
Operating income, $m
  386
  717
  1,118
  1,593
  2,148
  2,783
  3,502
  4,304
  5,190
  6,158
  7,207
  8,335
  9,541
  10,822
  12,177
  13,604
  15,102
  16,671
  18,311
  20,021
  21,802
  23,656
  25,583
  27,587
  29,670
  31,836
  34,086
  36,427
  38,861
  41,394
EBITDA, $m
  1,037
  1,571
  2,217
  2,981
  3,871
  4,890
  6,040
  7,324
  8,740
  10,287
  11,963
  13,765
  15,690
  17,735
  19,897
  22,175
  24,565
  27,068
  29,683
  32,410
  35,251
  38,207
  41,280
  44,476
  47,796
  51,248
  54,835
  58,565
  62,445
  66,482
Interest expense (income), $m
  0
  337
  453
  606
  791
  1,008
  1,261
  1,550
  1,875
  2,238
  2,638
  3,074
  3,546
  4,054
  4,596
  5,172
  5,780
  6,420
  7,093
  7,796
  8,531
  9,298
  10,096
  10,926
  11,790
  12,687
  13,620
  14,589
  15,596
  16,644
  17,732
Earnings before tax, $m
  49
  264
  511
  803
  1,139
  1,522
  1,952
  2,429
  2,952
  3,520
  4,133
  4,789
  5,487
  6,226
  7,005
  7,824
  8,682
  9,579
  10,514
  11,489
  12,504
  13,559
  14,657
  15,797
  16,983
  18,216
  19,497
  20,830
  22,217
  23,661
Tax expense, $m
  13
  71
  138
  217
  308
  411
  527
  656
  797
  950
  1,116
  1,293
  1,481
  1,681
  1,891
  2,112
  2,344
  2,586
  2,839
  3,102
  3,376
  3,661
  3,957
  4,265
  4,585
  4,918
  5,264
  5,624
  5,999
  6,389
Net income, $m
  36
  193
  373
  586
  832
  1,111
  1,425
  1,773
  2,155
  2,570
  3,017
  3,496
  4,005
  4,545
  5,114
  5,712
  6,338
  6,992
  7,676
  8,387
  9,128
  9,898
  10,699
  11,532
  12,398
  13,297
  14,233
  15,206
  16,219
  17,273

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  6,562
  8,615
  11,083
  13,997
  17,378
  21,243
  25,602
  30,458
  35,809
  41,651
  47,974
  54,768
  62,024
  69,728
  77,873
  86,448
  95,448
  104,868
  114,708
  124,968
  135,653
  146,769
  158,328
  170,342
  182,827
  195,801
  209,285
  223,303
  237,880
  253,046
Adjusted assets (=assets-cash), $m
  6,562
  8,615
  11,083
  13,997
  17,378
  21,243
  25,602
  30,458
  35,809
  41,651
  47,974
  54,768
  62,024
  69,728
  77,873
  86,448
  95,448
  104,868
  114,708
  124,968
  135,653
  146,769
  158,328
  170,342
  182,827
  195,801
  209,285
  223,303
  237,880
  253,046
Revenue / Adjusted assets
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
  0.218
Average production assets, $m
  5,986
  7,858
  10,109
  12,767
  15,851
  19,376
  23,352
  27,781
  32,662
  37,990
  43,757
  49,955
  56,572
  63,600
  71,028
  78,850
  87,059
  95,652
  104,626
  113,985
  123,730
  133,870
  144,413
  155,371
  166,759
  178,592
  190,891
  203,677
  216,973
  230,806
Working capital, $m
  -10
  -13
  -17
  -21
  -27
  -32
  -39
  -46
  -55
  -64
  -73
  -84
  -95
  -106
  -119
  -132
  -146
  -160
  -175
  -191
  -207
  -224
  -242
  -260
  -279
  -299
  -319
  -341
  -363
  -386
Total debt, $m
  5,458
  7,305
  9,527
  12,149
  15,192
  18,671
  22,594
  26,964
  31,780
  37,038
  42,728
  48,844
  55,373
  62,307
  69,637
  77,355
  85,455
  93,933
  102,789
  112,023
  121,639
  131,644
  142,047
  152,860
  164,096
  175,773
  187,908
  200,524
  213,644
  227,293
Total liabilities, $m
  5,906
  7,753
  9,975
  12,597
  15,640
  19,119
  23,042
  27,412
  32,228
  37,486
  43,176
  49,292
  55,821
  62,755
  70,085
  77,803
  85,903
  94,381
  103,237
  112,471
  122,087
  132,092
  142,495
  153,308
  164,544
  176,221
  188,356
  200,972
  214,092
  227,741
Total equity, $m
  656
  861
  1,108
  1,400
  1,738
  2,124
  2,560
  3,046
  3,581
  4,165
  4,797
  5,477
  6,202
  6,973
  7,787
  8,645
  9,545
  10,487
  11,471
  12,497
  13,565
  14,677
  15,833
  17,034
  18,283
  19,580
  20,928
  22,330
  23,788
  25,305
Total liabilities and equity, $m
  6,562
  8,614
  11,083
  13,997
  17,378
  21,243
  25,602
  30,458
  35,809
  41,651
  47,973
  54,769
  62,023
  69,728
  77,872
  86,448
  95,448
  104,868
  114,708
  124,968
  135,652
  146,769
  158,328
  170,342
  182,827
  195,801
  209,284
  223,302
  237,880
  253,046
Debt-to-equity ratio
  8.320
  8.480
  8.600
  8.680
  8.740
  8.790
  8.830
  8.850
  8.870
  8.890
  8.910
  8.920
  8.930
  8.940
  8.940
  8.950
  8.950
  8.960
  8.960
  8.960
  8.970
  8.970
  8.970
  8.970
  8.980
  8.980
  8.980
  8.980
  8.980
  8.980
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  36
  193
  373
  586
  832
  1,111
  1,425
  1,773
  2,155
  2,570
  3,017
  3,496
  4,005
  4,545
  5,114
  5,712
  6,338
  6,992
  7,676
  8,387
  9,128
  9,898
  10,699
  11,532
  12,398
  13,297
  14,233
  15,206
  16,219
  17,273
Depreciation, amort., depletion, $m
  651
  854
  1,099
  1,388
  1,723
  2,106
  2,538
  3,020
  3,550
  4,129
  4,756
  5,430
  6,149
  6,913
  7,720
  8,571
  9,463
  10,397
  11,372
  12,390
  13,449
  14,551
  15,697
  16,888
  18,126
  19,412
  20,749
  22,139
  23,584
  25,088
Funds from operations, $m
  686
  1,047
  1,472
  1,974
  2,555
  3,218
  3,964
  4,793
  5,705
  6,699
  7,773
  8,926
  10,154
  11,458
  12,834
  14,282
  15,801
  17,389
  19,048
  20,777
  22,577
  24,450
  26,397
  28,420
  30,524
  32,710
  34,982
  37,345
  39,803
  42,361
Change in working capital, $m
  -3
  -3
  -4
  -4
  -5
  -6
  -7
  -7
  -8
  -9
  -10
  -10
  -11
  -12
  -12
  -13
  -14
  -14
  -15
  -16
  -16
  -17
  -18
  -18
  -19
  -20
  -21
  -21
  -22
  -23
Cash from operations, $m
  689
  1,050
  1,476
  1,978
  2,560
  3,223
  3,970
  4,800
  5,713
  6,708
  7,783
  8,936
  10,166
  11,470
  12,847
  14,295
  15,814
  17,404
  19,063
  20,792
  22,593
  24,466
  26,414
  28,439
  30,543
  32,729
  35,003
  37,366
  39,825
  42,384
Maintenance CAPEX, $m
  -485
  -651
  -854
  -1,099
  -1,388
  -1,723
  -2,106
  -2,538
  -3,020
  -3,550
  -4,129
  -4,756
  -5,430
  -6,149
  -6,913
  -7,720
  -8,571
  -9,463
  -10,397
  -11,372
  -12,390
  -13,449
  -14,551
  -15,697
  -16,888
  -18,126
  -19,412
  -20,749
  -22,139
  -23,584
New CAPEX, $m
  -1,526
  -1,872
  -2,251
  -2,657
  -3,084
  -3,526
  -3,976
  -4,429
  -4,881
  -5,328
  -5,767
  -6,197
  -6,617
  -7,028
  -7,428
  -7,822
  -8,209
  -8,593
  -8,975
  -9,358
  -9,746
  -10,140
  -10,543
  -10,958
  -11,387
  -11,834
  -12,299
  -12,786
  -13,296
  -13,833
Cash from investing activities, $m
  -2,011
  -2,523
  -3,105
  -3,756
  -4,472
  -5,249
  -6,082
  -6,967
  -7,901
  -8,878
  -9,896
  -10,953
  -12,047
  -13,177
  -14,341
  -15,542
  -16,780
  -18,056
  -19,372
  -20,730
  -22,136
  -23,589
  -25,094
  -26,655
  -28,275
  -29,960
  -31,711
  -33,535
  -35,435
  -37,417
Free cash flow, $m
  -1,321
  -1,473
  -1,630
  -1,778
  -1,912
  -2,025
  -2,112
  -2,167
  -2,187
  -2,170
  -2,114
  -2,018
  -1,882
  -1,707
  -1,495
  -1,247
  -965
  -652
  -309
  62
  458
  878
  1,320
  1,784
  2,267
  2,770
  3,291
  3,831
  4,390
  4,967
Issuance/(repayment) of debt, $m
  1,398
  1,847
  2,222
  2,622
  3,043
  3,479
  3,923
  4,370
  4,816
  5,257
  5,691
  6,115
  6,530
  6,934
  7,330
  7,718
  8,100
  8,478
  8,856
  9,234
  9,616
  10,005
  10,403
  10,813
  11,236
  11,676
  12,136
  12,616
  13,120
  13,649
Issuance/(repurchase) of shares, $m
  228
  13
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  1,626
  1,860
  2,222
  2,622
  3,043
  3,479
  3,923
  4,370
  4,816
  5,257
  5,691
  6,115
  6,530
  6,934
  7,330
  7,718
  8,100
  8,478
  8,856
  9,234
  9,616
  10,005
  10,403
  10,813
  11,236
  11,676
  12,136
  12,616
  13,120
  13,649
Total cash flow (excl. dividends), $m
  305
  387
  592
  844
  1,131
  1,454
  1,811
  2,203
  2,629
  3,087
  3,577
  4,097
  4,648
  5,227
  5,835
  6,471
  7,135
  7,827
  8,547
  9,296
  10,074
  10,883
  11,723
  12,596
  13,503
  14,446
  15,427
  16,447
  17,510
  18,616
Retained Cash Flow (-), $m
  -264
  -205
  -247
  -291
  -338
  -387
  -436
  -486
  -535
  -584
  -632
  -679
  -726
  -770
  -814
  -858
  -900
  -942
  -984
  -1,026
  -1,068
  -1,112
  -1,156
  -1,201
  -1,248
  -1,297
  -1,348
  -1,402
  -1,458
  -1,517
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  41
  182
  345
  553
  793
  1,067
  1,375
  1,718
  2,094
  2,503
  2,945
  3,418
  3,922
  4,457
  5,021
  5,613
  6,235
  6,885
  7,563
  8,270
  9,006
  9,771
  10,567
  11,395
  12,255
  13,149
  14,079
  15,046
  16,052
  17,099
Discount rate, %
  13.10
  13.76
  14.44
  15.16
  15.92
  16.72
  17.56
  18.43
  19.35
  20.32
  21.34
  22.41
  23.53
  24.70
  25.94
  27.23
  28.60
  30.03
  31.53
  33.10
  34.76
  36.50
  38.32
  40.24
  42.25
  44.36
  46.58
  48.91
  51.35
  53.92
PV of cash for distribution, $m
  36
  140
  230
  314
  379
  422
  443
  444
  426
  394
  351
  302
  252
  203
  158
  119
  87
  61
  41
  27
  17
  10
  6
  3
  2
  1
  0
  0
  0
  0
Current shareholders' claim on cash, %
  54.6
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1
  53.1

EP Energy Corporation (EP Energy) is an independent exploration and production company. The Company is engaged in the acquisition and development of unconventional onshore oil and natural gas properties in the United States. The Company operates through a base of producing assets. It is involved in the development of its drilling inventory located in three areas: the Eagle Ford Shale (South Texas), the Wolfcamp Shale (Permian Basin in West Texas) and the Altamont Field in the Uinta Basin (Northeastern Utah). As of December 31, 2016, in its operating areas, the Company had identified 5,156 drilling locations (including 639 drilling locations to which it has attributed proved undeveloped reserves). As of December 31, 2016, the Company had proved reserves of 432.4 million barrels of oil equivalent (MMBoe) and an average net daily production of 87,641 barrel of oil equivalent per day (Boe/d).

FINANCIAL RATIOS  of  EP Energy Corporation (EPE)

Valuation Ratios
P/E Ratio -2.9
Price to Sales 0.1
Price to Book 0.1
Price to Tangible Book
Price to Cash Flow 0.1
Price to Free Cash Flow 0.3
Growth Rates
Sales Growth Rate -59.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -62.8%
Cap. Spend. - 3 Yr. Gr. Rate -22.6%
Financial Strength
Quick Ratio NaN
Current Ratio 0.2
LT Debt to Equity 625.2%
Total Debt to Equity 625.2%
Interest Coverage 0
Management Effectiveness
Return On Assets -0.5%
Ret/ On Assets - 3 Yr. Avg. -13.2%
Return On Total Capital -0.5%
Ret/ On T. Cap. - 3 Yr. Avg. -14.6%
Return On Equity -4.4%
Return On Equity - 3 Yr. Avg. -45.1%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 57.2%
Gross Margin - 3 Yr. Avg. 73.7%
EBITDA Margin 56.8%
EBITDA Margin - 3 Yr. Avg. -17.4%
Operating Margin 37.3%
Oper. Margin - 3 Yr. Avg. -41.4%
Pre-Tax Margin -3.4%
Pre-Tax Margin - 3 Yr. Avg. -64.2%
Net Profit Margin -3.5%
Net Profit Margin - 3 Yr. Avg. -58.8%
Effective Tax Rate -3.8%
Eff/ Tax Rate - 3 Yr. Avg. 15.6%
Payout Ratio 0%

EPE stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the EPE stock intrinsic value calculation we used $1066 million for the last fiscal year's total revenue generated by EP Energy Corporation. The default revenue input number comes from 0001 income statement of EP Energy Corporation. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our EPE stock valuation model: a) initial revenue growth rate of 34.2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 13.1%, whose default value for EPE is calculated based on our internal credit rating of EP Energy Corporation, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of EP Energy Corporation.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of EPE stock the variable cost ratio is equal to 22.5%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $707 million in the base year in the intrinsic value calculation for EPE stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 8.3% for EP Energy Corporation.

Corporate tax rate of 27% is the nominal tax rate for EP Energy Corporation. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the EPE stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for EPE are equal to 418.4%.

Life of production assets of 9.2 years is the average useful life of capital assets used in EP Energy Corporation operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for EPE is equal to -0.7%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $392 million for EP Energy Corporation - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 256.919 million for EP Energy Corporation is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of EP Energy Corporation at the current share price and the inputted number of shares is $0.1 billion.

RELATED COMPANIES Price Int.Val. Rating
MTDR Matador Resour 20.82 13.68  sell
EOG EOG Resources, 103.87 465.16  str.buy
CRZO Carrizo Oil & 11.92 54.90  str.buy
EPD Enterprise Pro 28.86 16.77  sell
AREX Approach Resou 0.367 1.61  str.buy
CXO Concho Resourc 116.96 20.60  str.sell
FANG Diamondback En 107.28 20.84  str.sell

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.