California Resources Corp (CRC)
Crude Petroleum & Natural Gas · Energy · $7.4B
Intrinsic Value (Consensus)
$65.74
Current Price
$83.00
Margin of Safety
-20.8%
20.8% Above Intrinsic Value
Value: $66
Price: $83
Valuation Model Estimates
Current Price: $83.00
DCF (Discounted Cash Flow)
$77.53
Graham Number
$62.16
Earnings Power Value
$40.29
Relative Value (P/E)
$83.00
Dividend Discount Model
$4.88
Consensus Value
$65.74
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $4.15
- EPS (Forward)
- $4.23
- Book Value
- $41.38
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.9%
- Debt/Equity
- 31%
- Revenue Growth
- 14.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance