W&T Offshore Inc
NYSE:WTI

Watchlist Manager
W&T Offshore Inc Logo
W&T Offshore Inc
NYSE:WTI
Watchlist
Price: 1.18 USD 1.72% Market Closed
Market Cap: 174.2m USD

Relative Value

The Relative Value of one WTI stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.18 USD, W&T Offshore Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WTI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
70
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
Forward
0.3
vs History
vs Industry
9
Median 3Y
2.4
Median 5Y
2.1
Industry
9.8
Forward
-2.3
vs History
61
vs Industry
33
Median 3Y
3.1
Median 5Y
3.2
Industry
4.6
vs History
vs Industry
7
Median 3Y
-2.1
Median 5Y
-1.5
Industry
9.9
vs History
vs Industry
2
Median 3Y
13.9
Median 5Y
-1.7
Industry
1.1
vs History
93
vs Industry
60
Median 3Y
1.1
Median 5Y
1.4
Industry
1.8
Forward
0.8
vs History
80
vs Industry
64
Median 3Y
2.1
Median 5Y
2.3
Industry
4.4
vs History
66
vs Industry
39
Median 3Y
3.2
Median 5Y
3.7
Industry
5.9
Forward
2.8
vs History
vs Industry
6
Median 3Y
2.5
Median 5Y
7.5
Industry
8.3
Forward
-17.8
vs History
38
vs Industry
23
Median 3Y
5.4
Median 5Y
5.5
Industry
6.2
vs History
vs Industry
17
Median 3Y
3.3
Median 5Y
5.1
Industry
10.6
vs History
98
vs Industry
61
Median 3Y
0.8
Median 5Y
1
Industry
0.9

Multiples Across Competitors

WTI Competitors Multiples
W&T Offshore Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
W&T Offshore Inc
NYSE:WTI
171m USD 0.3 -2 3.2 -10.1
MY
Reach Energy Bhd
KLSE:REACH
15.6T MYR 74 830.9 -858 611.5 188 498.9 548 788.5
US
Conocophillips
NYSE:COP
116.9B USD 2.1 12.7 6.1 10.7
CN
CNOOC Ltd
SSE:600938
691.8B CNY 1.6 5 3 3
US
EOG Resources Inc
NYSE:EOG
62.8B USD 2.7 9.8 4.8 7.1
CA
Canadian Natural Resources Ltd
TSX:CNQ
85.5B CAD 2.4 14 6.3 10.6
US
Pioneer Natural Resources Co
LSE:0KIX
46B USD 2.4 9.4 5.4 7.8
US
Hess Corp
NYSE:HES
40.8B USD 3.2 14.7 6.6 10.1
US
Diamondback Energy Inc
NASDAQ:FANG
39.6B USD 3.6 12 6.8 11
US
Texas Pacific Land Corp
NYSE:TPL
30.5B USD 43.4 67.5 53.4 55.8
US
EQT Corp
NYSE:EQT
30.1B USD 5.4 81.4 14.5 116.4
P/E Multiple
Earnings Growth PEG
US
W&T Offshore Inc
NYSE:WTI
Average P/E: 25.2
Negative Multiple: -2
N/A N/A
MY
R
Reach Energy Bhd
KLSE:REACH
Negative Multiple: -858 611.5 N/A N/A
US
Conocophillips
NYSE:COP
12.7
10%
1.3
CN
C
CNOOC Ltd
SSE:600938
5
2%
2.5
US
EOG Resources Inc
NYSE:EOG
9.8
2%
4.9
CA
Canadian Natural Resources Ltd
TSX:CNQ
14
20%
0.7
US
P
Pioneer Natural Resources Co
LSE:0KIX
9.4
1%
9.4
US
Hess Corp
NYSE:HES
14.7
13%
1.1
US
Diamondback Energy Inc
NASDAQ:FANG
12
11%
1.1
US
Texas Pacific Land Corp
NYSE:TPL
67.5
N/A N/A
US
EQT Corp
NYSE:EQT
81.4
119%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
W&T Offshore Inc
NYSE:WTI
Average EV/EBITDA: 17 146.3
3.2
4%
0.8
MY
R
Reach Energy Bhd
KLSE:REACH
188 498.9
N/A N/A
US
Conocophillips
NYSE:COP
6.1
10%
0.6
CN
C
CNOOC Ltd
SSE:600938
3
12%
0.2
US
EOG Resources Inc
NYSE:EOG
4.8
2%
2.4
CA
Canadian Natural Resources Ltd
TSX:CNQ
6.3
5%
1.3
US
P
Pioneer Natural Resources Co
LSE:0KIX
5.4
4%
1.3
US
Hess Corp
NYSE:HES
6.6
9%
0.7
US
Diamondback Energy Inc
NASDAQ:FANG
6.8
13%
0.5
US
Texas Pacific Land Corp
NYSE:TPL
53.4
N/A N/A
US
EQT Corp
NYSE:EQT
14.5
34%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
W&T Offshore Inc
NYSE:WTI
Average EV/EBIT: 54 902.1
Negative Multiple: -10.1
N/A N/A
MY
R
Reach Energy Bhd
KLSE:REACH
548 788.5
N/A N/A
US
Conocophillips
NYSE:COP
10.7
13%
0.8
CN
C
CNOOC Ltd
SSE:600938
3
-1%
N/A
US
EOG Resources Inc
NYSE:EOG
7.1
-2%
N/A
CA
Canadian Natural Resources Ltd
TSX:CNQ
10.6
4%
2.7
US
P
Pioneer Natural Resources Co
LSE:0KIX
7.8
2%
3.9
US
Hess Corp
NYSE:HES
10.1
10%
1
US
Diamondback Energy Inc
NASDAQ:FANG
11
9%
1.2
US
Texas Pacific Land Corp
NYSE:TPL
55.8
N/A N/A
US
EQT Corp
NYSE:EQT
116.4
118%
1