W&T Offshore Inc (WTI) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for W&T Offshore Inc (US:WTI), trading at 3.46. In 2025, W&T Offshore Inc generated $501.46 Million in revenue and $27.76 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for W&T Offshore Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 3.46
- Recent Revenue (2025): $501.46 Million
- Free Cash Flow (2025): $27.76 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.