Civitas Resources

Decarbonization Will Erode Margins Amid DJ Basin Risks

AnalystLowTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

27 Apr 25

Updated

20 Aug 25

AnalystLowTarget's Fair Value

US$30.00

11.6% overvalued

20 Aug

US$33.47

-45.8%

0.8%

Author's Valuation

US$30.0

11.6% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on30 Apr 25

AnalystLowTarget Fair Value

US$30.0

11.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-2.05%

Oil and Gas revenue growth rate

7.78%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.66%

Calculation

US$393.61m

Earnings '28

8.12x

PE Ratio '28

US$3.19b

Market Cap '28

US$3.19b

Market Cap '28

82.00m

No. shares '28

US$38.96

Share Price '28

US$38.96 Share Price '28

Discounted to 2025 @ 9.55% p.a.

US$29.64

Fair Value '25