Riley Exploration Permian, Inc. (REPX)
Crude Petroleum & Natural Gas · Energy · $3.3B
Intrinsic Value (Consensus)
$107.36
Current Price
$151.80
Margin of Safety
-29.3%
29.3% Above Intrinsic Value
Value: $107
Price: $152
Valuation Model Estimates
Current Price: $151.80
DCF (Discounted Cash Flow)
$458.81
Graham Number
$70.62
Earnings Power Value
$73.69
Relative Value (P/E)
$151.80
Dividend Discount Model
$133.33
Consensus Value
$107.36
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)
- $7.59
- EPS (Forward)
- $9.11
- Book Value
- $29.20
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 25.4%
- Debt/Equity
- 39%
- Revenue Growth
- -4.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance