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
adjust assumptions →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
Institutional Ownership
0.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BANK OF AMERICA CORP /DE/ | 3 | -- | 0.00% | -- | 2025-12-31 |