Vitesse Energy, Inc. (VTS)
Crude Petroleum & Natural Gas · Energy · $506M
Intrinsic Value (Consensus)
$10.60
Current Price
$12.80
Margin of Safety
-17.2%
17.2% Above Intrinsic Value
Value: $11
Price: $13
Valuation Model Estimates
Current Price: $12.80
DCF (Discounted Cash Flow)
$57.60
Graham Number
$15.14
Earnings Power Value
$6.21
Relative Value (P/E)
$12.80
Dividend Discount Model
$8.25
Consensus Value
$10.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $0.64
- EPS (Forward)
- $0.67
- Book Value
- $15.91
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 4.0%
- Debt/Equity
- —
- Revenue Growth
- 13.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- 3.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance