ConocoPhillips logo COP - ConocoPhillips

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 38
HOLD 10
SELL 3
STRONG
SELL
0
| PRICE TARGET: $150.82 DETAILS
HIGH: $189.00
LOW: $128.00
MEDIAN: $151.00
CONSENSUS: $150.82
UPSIDE: 9.81%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Fair Value Mild
Trading 5.2% below fair value
Current Price $137.35
Bear Case $67.16 51.1% downside ($67.16 - $137.35) / $137.35 = -51.1% FCF $12286M × 8x
Fair Value $144.96 5.5% upside ($144.96 - $137.35) / $137.35 = 5.5% FCF $17551M × 11x
Bull Case $248.68 81.1% upside ($248.68 - $137.35) / $137.35 = 81.1% FCF $22817M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 10.5x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $144.96 per share. Range: $67.16 (bear) to $248.68 (bull).

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (52 analysts) $150.82
Analyst Range $128.00 – $189.00
Divergence from AlphaVal 4%

Warnings

Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential