Coterra Energy Inc.

Coterra Energy Inc.

CTRAยทNYSE

$32.56

+0.0000%
EnergyOil & Gas Exploration & Production

Coterra Energy Inc., an independent oil and gas company, engages in the development, exploration and production of oil, natural gas, and natural gas liquids in the United States. It primarily focuses on the Marcellus Shale with approximately 177,000 net acres in the dry gas window of the play located in Susquehanna County, Pennsylvania. The company also holds Permian Basin properties with approximately 306,000 net acres; and Anadarko Basin properties located in Oklahoma with approximately 182,000 net acres. In addition, it operates natural gas and saltwater disposal gathering systems in Texas. The company sells its natural gas to industrial customers, local distribution companies, oil and gas marketers, major energy companies, pipeline companies, and power generation facilities. As of December 31, 2021, it had proved reserves of approximately 2,892,582 thousand barrels of oil equivalent, which include 189,429 thousand barrels of oil and other liquid hydrocarbons, 14,895 billion cubic feet of natural gas, and 220,615 thousand barrels of natural gas liquids. The company was incorporated in 1989 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$24.72B
EPS2.2500
P/E Ratio14.47
Earnings Date08/03/2026
Coterra Energy Inc.

Coterra Energy Inc. Fair Value Envelope

CTRA ยท NYSE

Our analysis suggests that CTRA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $32.56, this represents a potential HIDDEN relative to our calculated worth for Coterra Energy Inc..

Intrinsic Value
Current Price: $32.56

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$3,519.2B
+ Cash & Equivalents$119.0M
Firm Value$3,519.4B
- Debt$4.0B
Equity Value$3,515.3B
/ Shares Outstanding761,377,552B
DCF Value$4.6K
UNDERVALUED BY 14080%

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
$6.4B
$10.2B
$16.3B
$26.1B
$41.6B
$66.4B
$105.9B
$169.0B
$269.7B
$430.4B
Maintenance CapEx
-$761.8M
-$1.2B
-$1.9B
-$3.1B
-$4.9B
-$7.9B
-$12.6B
-$20.1B
-$32.0B
-$51.1B
Owner Earnings
$5.7B
$9.0B
$14.4B
$23.0B
$36.7B
$58.5B
$93.3B
$149.0B
$237.7B
$379.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$5.2B
$7.7B
$11.4B
$16.9B
$25.0B
$36.9B
$54.5B
$80.5B
$118.9B
$175.7B
Terminal Value represents 84.9% of Enterprise Value