DCF Valuation
PTT Exploration & Production (PEXNY) DCF Valuation — Is PEXNY undervalued?
The estimated DCF fair value of one PTT Exploration & Production (PEXNY) share is $74.62. Compared to the current market price of $8.41, the stock is undervalued by 787.3%.
DCF fair value
$74.62
Market price
$8.41
Upside / downside
+787.3%
Prefer the inverse question? See what growth rate the market is pricing into PEXNY →
PTT Exploration & Production (PEXNY) DCF valuation FAQ
What is the DCF fair value of PTT Exploration & Production (PEXNY)?
The discounted-cash-flow model estimates the intrinsic fair value of one PTT Exploration & Production (PEXNY) share at $74.62, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is PTT Exploration & Production (PEXNY) overvalued or undervalued?
Against the current market price of $8.41, the DCF fair value of $74.62 implies PEXNY is undervalued by 787.3%.
How is the PEXNY DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from PTT Exploration & Production's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when PTT Exploration & Production files a new quarterly or annual report.
How this PEXNY valuation is built
The model projects ten years of PTT Exploration & Production's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing PTT Exploration & Production's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when PTT Exploration & Production files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.