
W&T Offshore Inc
NYSE:WTI

Intrinsic Value
The intrinsic value of one
WTI
stock under the Base Case scenario is
3.51
USD.
Compared to the current market price of 1.18 USD,
W&T Offshore Inc
is
Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
W&T Offshore Inc
Fundamental Analysis


Revenue & Expenses Breakdown
W&T Offshore Inc
Balance Sheet Decomposition
W&T Offshore Inc
Current Assets | 218.5m |
Cash & Short-Term Investments | 109m |
Receivables | 89.4m |
Other Current Assets | 20.1m |
Non-Current Assets | 880.5m |
PP&E | 777.7m |
Other Non-Current Assets | 102.7m |
Free Cash Flow Analysis
W&T Offshore Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
W&T Offshore Inc
Revenue
|
525.3m
USD
|
Cost of Revenue
|
-281.5m
USD
|
Gross Profit
|
243.8m
USD
|
Operating Expenses
|
-286m
USD
|
Operating Income
|
-42.2m
USD
|
Other Expenses
|
-45m
USD
|
Net Income
|
-87.1m
USD
|
WTI Profitability Score
Profitability Due Diligence
W&T Offshore Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
W&T Offshore Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
WTI Solvency Score
Solvency Due Diligence
W&T Offshore Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
W&T Offshore Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WTI Price Targets Summary
W&T Offshore Inc
According to Wall Street analysts, the average 1-year price target for
WTI
is 6.25 USD
with a low forecast of 2.27 USD and a high forecast of 10.5 USD.
Dividends
Current shareholder yield for WTI 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
WTI
stock under the Base Case scenario is
3.51
USD.
Compared to the current market price of 1.18 USD,
W&T Offshore Inc
is
Undervalued by 66%.