Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
86.08 USD80.45 USD100.88 USD
+24.53%
80.45 USDCurrent price is 24.5% above the base model value.
E
EnergyOil & Gas E&PUnited States
EXE.US · Expand Energy Corporation
NMS · US · USD
Latest price100.18 USD
30D+11.04%
Vs. base value-10%
Research summary
EXE.US latest organized financial period shows revenue grew +189% YoY and net income grew +355% YoY. Current price is about 100 USD, while the model base case is about 111 USD; the current price sits -10% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price100.18 USD
Base value111.35 USD
Vs. base-10%
Price date2026/04/28
111.35 USD111.35 USD111.35 USD
-10.03%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
160.11 USD149.65 USD187.64 USD
-33.05%
149.65 USDCurrent price is 33.1% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth0.9%
Current price implies roughly 0.9% annualized FCF growth.
0.9%Current price implies roughly 0.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
107.96 USD107.96 USD107.96 USD
-7.2%
107.96 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 12B USD | 2B USD | 2B USD | 7.57 |
| 2024/12/30 | Annual | 4B USD | -714M USD | 8M USD | -4.55 |
| 2023/12/30 | Annual | 8B USD | 2B USD | 551M USD | 16.92 |
| 2022/12/30 | Annual | 11B USD | 5B USD | 2B USD | 33.36 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement