Coterra Energy Inc. (CTRA) Intrinsic Value & DCF Valuation
Oil & Gas Exploration & Production · NYSE
Current Price
$32.56
Intrinsic Value
$33.57
+3.0% margin of safety
What Is Coterra Energy Inc.'s Intrinsic Value?
As of 2026-05-07, the base-case DCF model estimates the intrinsic value of Coterra Energy Inc. (CTRA) at $33.57 per share, compared with a market price of $32.56, a margin of safety of +3.0%. The base case assumes 2.1% annual free cash flow growth and a 10.0% discount rate.
Across the sensitivity grid the estimate spans $29.37 to $38.52. Intrinsic value is an estimate built on assumptions, not a fact. A higher discount rate or slower growth pushes the estimate down, while stronger cash flow growth lifts it.
How the DCF works · Recalculate with your own assumptions · What is intrinsic value?
Is Coterra Energy Inc. (CTRA) Undervalued?
At $32.56, CTRA trades about 3.0% below the base-case intrinsic value estimate. That is a real discount, but it stays short of the 30% margin of safety required before calling a stock undervalued.
COMPETITIVE MOAT
↑Low-Cost Production Assets
Coterra possesses strategically located, high-quality oil and gas reserves. This allows for efficient extraction and lower per-barrel production costs compared to many competitors.
↑Operational Expertise and Scale
The company benefits from deep operational knowledge and economies of scale in exploration and production. This translates to optimized drilling and completion efficiencies.
↑Integrated Infrastructure Access
Access to existing midstream infrastructure reduces transportation costs and logistical bottlenecks. This ensures reliable delivery of produced hydrocarbons to market.
INVESTMENT RISKS
↓Merger Integration Risks
The announced merger with Devon Energy introduces integration challenges. Potential operational disruptions or failure to realize synergies could impact performance.
↓Geopolitical Instability
Global political events can disrupt supply chains and impact energy demand. This can lead to unpredictable market shifts and affect Coterra's operations.
↓Technological Obsolescence
While not immediate, the long-term shift towards renewable energy sources poses a risk. Continued reliance on fossil fuels may face declining demand and investment.
Base case
CTRA base case valuation
Intrinsic Value
$33.57
Margin of safety
+3.0%
Expected annual return
+0.6%
Base case assumptions: 2.1% annual growth, 10.0% discount rate, 12x exit multiple, 5 year projection. Data as of 2026-05-07.
This base case uses default assumptions and is not financial advice. The intrinsic value changes significantly when the growth rate or discount rate changes. Open the calculator to set your own assumptions and see the full sensitivity range.
Customize the CTRA valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for Coterra Energy Inc. respond.
Open DCF Calculator for CTRACompany Overview
Operating as an independent entity in the United States, Coterra Energy Inc. is engaged in the upstream sector of the energy industry, specializing in the discovery, extraction, and development of crude oil, natural gas, and natural gas liquids (NGLs). The company's primary operational footprint is concentrated in Pennsylvania's Susquehanna County, within the dry gas window of the Marcellus Shale, where it holds roughly 177,000 net acres. Beyond this, Coterra maintains significant landholdings in other prolific basins, including approximately 306,000 net acres in the Permian Basin and about 182,000 net acres within Oklahoma's Anadarko Basin. Furthermore, in Texas, Coterra manages infrastructure for natural gas and saltwater disposal gathering. Its natural gas output is supplied to a diverse clientele, encompassing industrial consumers, local utilities, energy marketers, prominent energy corporations, pipeline operators, and electricity generating plants. As of year-end 2021, Coterra reported substantial proved reserves totaling roughly 2,892,582 thousand barrels of oil equivalent (MBOE). This figure comprised approximately 189,429 thousand barrels of crude oil and other liquid hydrocarbons, 14,895 billion cubic feet of natural gas, and 220,615 thousand barrels of natural gas liquids. The corporation was established in 1989 and its corporate headquarters are situated in Houston, Texas.
Financial Metrics — CTRA Stock Valuation Data
Revenue/Share (TTM)
$10.13
FCF/Share (TTM)
$2.62
ROIC (TTM)
7.9%
ROE (TTM)
11.3%
P/FCF
12.4x
EV/EBITDA
5.7x
FCF Yield
8.05%
Debt/Equity
0.23x
Based on trailing twelve-month data, CTRA shows a free cash flow per share of $2.62 and a ROIC of 7.9%, key inputs for stock valuation using the DCF method. The P/FCF ratio of 12.4x and FCF yield of 8.05% are important context metrics when evaluating CTRA's stock valuation relative to peers.
Frequently Asked Questions
What is the intrinsic value of CTRA?
Coterra Energy Inc. currently generates $2.62 in free cash flow per share. At the current price of $32.56, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is CTRA undervalued?
CTRA trades at a P/FCF ratio of 12.4x with a free cash flow yield of 8.05%. A low P/FCF means investors are paying less per dollar of free cash flow; whether that is cheap depends on the company's growth, cyclicality, and capital intensity. However, whether CTRA is truly undervalued requires comparing the DCF intrinsic value to the current market price and evaluating whether the margin of safety is sufficient for your risk tolerance.
How do I value CTRA stock using DCF?
To perform a DCF valuation on Coterra Energy Inc.: (1) Start with the trailing free cash flow per share ($2.62) as the base, (2) project future FCF growth over 5-10 years based on Oil & Gas Exploration & Production industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting CTRA's risk profile — with a debt-to-equity of 0.23x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to CTRA?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Coterra Energy Inc., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Oil & Gas Exploration & Production trends, then discounting those amounts to today's dollars. CTRA's ROIC of 7.9% means the company's return on invested capital sits below the level that typically clears its cost of capital.
How does WACC affect CTRA stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For CTRA, with a debt-to-equity ratio of 0.23x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 5.7x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See CTRA PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Energy valuationsDCF and P/E value CTRA with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-05-07. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.