Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
26.94 USD25.18 USD31.57 USD
+39.38%
25.18 USDCurrent price is 39.4% above the base model value.
C
EnergyOil & Gas E&PUnited States
CTRA.US · Coterra Energy Inc.
NYQ · US · USD
Latest price35.10 USD
30D-5.21%
Vs. base value+45.9%
Research summary
CTRA.US latest organized financial period shows revenue grew +40.07% YoY and net income grew +53.17% YoY. Current price is about 35.1 USD, while the model base case is about 24.05 USD; the current price sits +45.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue8B USD
Net income2B USD
Free cash flow2B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price35.10 USD
Base value24.05 USD
Vs. base+45.9%
Price date2026/04/28
25.74 USD24.05 USD30.06 USD
+45.93%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
24.53 USD22.92 USD28.74 USD
+53.12%
22.92 USDCurrent price is 53.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.4%
Current price implies roughly 2.4% annualized FCF growth.
2.4%Current price implies roughly 2.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
22.91 USD22.91 USD22.91 USD
+53.19%
22.91 USDCurrent price is 53.2% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 8B USD | 2B USD | 2B USD | 2.25 |
| 2024/12/30 | Annual | 5B USD | 1B USD | 1B USD | 1.51 |
| 2023/12/30 | Annual | 6B USD | 2B USD | 2B USD | 2.14 |
| 2022/12/30 | Annual | 9B USD | 4B USD | 4B USD | 5.09 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement