CRGY - NYSE
Crescent Energy Company
$12.20
-0.61%Crescent Energy Company, an energy company, explores for, develops, and produces crude oil, natural gas, and natural gas liquids (NGLs) reserves. The company holds a portfolio of oil and natural gas assets in key proven basins, including the Eagle Ford, Rockies, Barnett, Permian, Mid-Con, and other basins in the United States. As of December 31, 2021, it had 1,528 gross undrilled locations, including 567 gross operated drilling locations; and 531.6 net million barrels of oil equivalent of proved reserves. The company was founded in 2020 and is based in Houston, Texas.
At a Glance
Live SnapshotCrescent Energy Company Fair Value Envelope
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
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 | $3.4B | $6.7B | $13.4B | $26.9B | $53.8B | $107.5B | $215.1B | $430.1B | $860.2B | $1,720.5B |
| Maintenance CapEx | -$380.4M | -$760.8M | -$1.5B | -$3.0B | -$6.1B | -$12.2B | -$24.3B | -$48.7B | -$97.4B | -$194.8B |
| Owner Earnings | $3.0B | $6.0B | $11.9B | $23.8B | $47.7B | $95.4B | $190.7B | $381.4B | $762.9B | $1,525.7B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $2.8B | $5.1B | $9.5B | $17.5B | $32.4B | $60.1B | $111.3B | $206.1B | $381.6B | $706.7B |
Related Guides
Continue your CRGY research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.