WTI - NYSE

W&T Offshore, Inc.

W&T Offshore, Inc.

WTIยทNYSE

$4.10

+2.2%
EnergyOil & Gas Exploration & Production

W&T Offshore, Inc., an independent oil and natural gas producer, engages in the acquisition, exploration, and development of oil and natural gas properties in the Gulf of Mexico. The company sells crude oil, natural gas liquids, and natural gas. As of December 31, 2021, the company had working interests in 43 fields in federal and state waters; and under lease approximately 606,000 gross acres, including approximately 419,000 gross acres on the Gulf of Mexico Shelf, as well as approximately 187,000 gross acres in the Gulf of Mexico deepwater. W&T Offshore, Inc. was founded in 1983 and is headquartered in Houston, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$609.99M
EPS-1.0100
P/E Ratio-4.06
Earnings Date08/03/2026
W&T Offshore, Inc.

W&T Offshore, Inc. Fair Value Envelope

WTI ยท NYSE

Our analysis suggests that WTI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.1, this represents a potential HIDDEN relative to our calculated worth for W&T Offshore, Inc..

HIDDEN
Intrinsic Value
Current Price: $4.1

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$612.3B
+ Cash & Equivalents$140.6M
Firm Value$612.5B
- Debt$350.8M
Equity Value$612.1B
/ Shares Outstanding148,339,030B
DCF Value$4.1K
UNDERVALUED BY 100546%

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
$154.5M
$309.0M
$617.9M
$1.2B
$2.5B
$4.9B
$9.9B
$19.8B
$39.5B
$79.1B
Maintenance CapEx
-$19.8M
-$39.6M
-$79.2M
-$158.3M
-$316.7M
-$633.4M
-$1.3B
-$2.5B
-$5.1B
-$10.1B
Owner Earnings
$134.7M
$269.4M
$538.8M
$1.1B
$2.2B
$4.3B
$8.6B
$17.2B
$34.5B
$69.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$124.7M
$231.0M
$427.7M
$792.0M
$1.5B
$2.7B
$5.0B
$9.3B
$17.2B
$31.9B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your WTI 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.