AMPY - NYSE

Amplify Energy Corp.

Amplify Energy Corp.

AMPYยทNYSE

$4.64

-1.1%
EnergyOil & Gas Exploration & Production

Amplify Energy Corp. engages in the acquisition, development, exploitation, and production of oil and natural gas properties in the United States. The company's properties consist of operated and non-operated working interests in producing and undeveloped leasehold acreage, as well as working interests in identified producing wells located in Oklahoma, the Rockies, federal waters offshore Southern California, East Texas/North Louisiana, and Eagle Ford. As of December 31, 2021, it had total estimated proved reserves of approximately 121.2 million barrels of oil equivalent; and 2,417 gross producing wells. The company is headquartered in Houston, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$191.57M
EPS1.0300
P/E Ratio4.50
Earnings Date08/05/2026
Amplify Energy Corp.

Amplify Energy Corp. Fair Value Envelope

AMPY ยท NYSE

Our analysis suggests that AMPY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.64, this represents a potential HIDDEN relative to our calculated worth for Amplify Energy Corp..

HIDDEN
Intrinsic Value
Current Price: $4.64

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$28.1M
+ Cash & Equivalents$60.7M
Firm Value$88.8M
- Debt$3.8M
Equity Value$85.0M
/ Shares Outstanding40,466,053B
DCF Value$2
OVERVALUED BY 55%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$24.6M
$12.3M
$6.2M
$3.1M
$1.5M
$768.8K
$384.4K
$192.2K
$96.1K
$48.0K
Maintenance CapEx
-$8.4M
-$4.2M
-$2.1M
-$1.1M
-$527.1K
-$263.5K
-$131.8K
-$65.9K
-$32.9K
-$16.5K
Owner Earnings
$16.2M
$8.1M
$4.0M
$2.0M
$1.0M
$505.2K
$252.6K
$126.3K
$63.2K
$31.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$15.0M
$6.9M
$3.2M
$1.5M
$687.7K
$318.4K
$147.4K
$68.2K
$31.6K
$14.6K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your AMPY research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.