
Expand Energy Corp
NASDAQ:EXE

Intrinsic Value
The intrinsic value of one
EXE
stock under the Base Case scenario is
76.19
USD.
Compared to the current market price of 109.64 USD,
Expand Energy Corp
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Expand Energy Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Expand Energy Corp
Balance Sheet Decomposition
Expand Energy Corp
Current Assets | 2B |
Cash & Short-Term Investments | 317m |
Receivables | 1.2B |
Other Current Assets | 454m |
Non-Current Assets | 25.9B |
PP&E | 24.4B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Expand Energy Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Expand Energy Corp
Revenue
|
4.2B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
2.7B
USD
|
Operating Expenses
|
-3.6B
USD
|
Operating Income
|
-813m
USD
|
Other Expenses
|
99m
USD
|
Net Income
|
-714m
USD
|
EXE Profitability Score
Profitability Due Diligence
Expand Energy Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Expand Energy Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
EXE Solvency Score
Solvency Due Diligence
Expand Energy Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Expand Energy Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXE Price Targets Summary
Expand Energy Corp
According to Wall Street analysts, the average 1-year price target for
EXE
is 123.99 USD
with a low forecast of 91.91 USD and a high forecast of 178.5 USD.
Dividends
Current shareholder yield for EXE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EXE
stock under the Base Case scenario is
76.19
USD.
Compared to the current market price of 109.64 USD,
Expand Energy Corp
is
Overvalued by 31%.