EXPAND ENERGY Corp (EXEEW)

Crude Petroleum & Natural Gas

Latest Price

$102.52

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $7.57

Book value / share: $25.90

Formula: √(22.5 × EPS × BVPS)

Graham Number

$66.41

35% downside

Norm. op. income: $1.2B (median of 6yr)

Tax rate: 21%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$7.25

93% downside

Base FCF: $1.1B (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.66

99% downside

EPS: $7.57

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$113.55

+11% upside

0.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
NYL Investors LLC	52.1K	$5.0M	0.00%	--	2025-09-30
Wolverine Asset Management LLC	1.2K	--	0.00%	-10	2025-09-30
Geneos Wealth Management Inc.	96	--	0.00%	--	2025-09-30