Evolution Petroleum Corporation logo EPM - Evolution Petroleum Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $5.00 DETAILS
HIGH: $6.00
LOW: $4.00
MEDIAN: $5.00
CONSENSUS: $5.00
UPSIDE: 34.41%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Mild
Trading 14.7% above fair value
Current Price $3.72
Bear Case $1.17 68.5% downside ($1.17 - $3.72) / $3.72 = -68.5% FCF $10M × 8x
Fair Value $3.24 12.8% downside ($3.24 - $3.72) / $3.72 = -12.8% FCF $14M × 11x
Bull Case $6.01 61.5% upside ($6.01 - $3.72) / $3.72 = 61.5% FCF $18M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 12.2x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $3.24 per share. Range: $1.17 (bear) to $6.01 (bull).

Analyst Consensus (External Reference)

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

Average Target (9 analysts) $5.00
Analyst Range $4.00 – $6.00
Divergence from AlphaVal 35%

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.
Wall Street's average price target is $5.00 (from 9 analysts). Our estimate is 35% below the consensus -- consider that gap carefully.

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