Antero Resources Corporation (AR)
Oil & Gas Exploration & Production · Energy · $10.8B
Intrinsic Value (Consensus)
$49.41
Current Price
$34.83
Margin of Safety
+41.9%
41.9% Below Intrinsic Value
Value: $49
Price: $35
Valuation Model Estimates
Current Price: $34.83
DCF (Discounted Cash Flow)
$103.98
Graham Number
$33.36
Earnings Power Value
$19.71
Relative Value (P/E)
$40.60
Dividend Discount Model
Not applicable
—
Consensus Value
$49.41
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.03
- EPS (Forward)
- $2.44
- Book Value
- $24.37
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.0%
- Debt/Equity
- 19%
- Revenue Growth
- 22.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 0.32
Data last updated: 2026-06-12
Source: Yahoo Finance