Riley Exploration Permian, Inc. logo REPX - Riley Exploration Permian, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 3
HOLD 0
SELL 0
STRONG
SELL
0
| PRICE TARGET: $37.00 DETAILS
HIGH: $38.00
LOW: $36.00
MEDIAN: $37.00
CONSENSUS: $37.00
DOWNSIDE: 24.40%
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 8.0% above fair value
Current Price $48.94
Bear Case $17.70 63.8% downside ($17.70 - $48.94) / $48.94 = -63.8% FCF $78M × 8x
Fair Value $45.30 7.4% downside ($45.30 - $48.94) / $48.94 = -7.4% FCF $111M × 11x
Bull Case $82.11 67.8% upside ($82.11 - $48.94) / $48.94 = 67.8% FCF $144M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 11.7x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $45.30 per share. Range: $17.70 (bear) to $82.11 (bull).

Warnings

ℹ 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