Denbury Inc.

NYSE:DEN Stock Report

Market Cap: US$4.6b

This company has been acquired

The company may no longer be operating, as it has been acquired. Find out why through their latest events.

Denbury Valuation

Is DEN undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DEN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
US$983.65
Fair Value
91.0% undervalued intrinsic discount
8
Number of Analysts

Below Fair Value: DEN ($88.66) is trading below our estimate of fair value ($983.65)

Significantly Below Fair Value: DEN is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DEN?

Key metric: As DEN is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DEN. This is calculated by dividing DEN's market cap by their current earnings.
What is DEN's PE Ratio?
PE Ratio9.5x
EarningsUS$482.02m
Market CapUS$4.56b

Price to Earnings Ratio vs Peers

How does DEN's PE Ratio compare to its peers?

The above table shows the PE ratio for DEN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average4.9x
NOG Northern Oil and Gas
4.1x-24.54%US$2.7b
CIVI Civitas Resources
3x-16.28%US$2.6b
CRGY Crescent Energy
n/a69.99%US$2.3b
MUR Murphy Oil
7.6x11.45%US$3.1b
DEN Denbury
9.5x-18.49%US$4.6b

Price-To-Earnings vs Peers: DEN is expensive based on its Price-To-Earnings Ratio (9.5x) compared to the peer average (7.4x).

Price to Earnings Ratio vs Industry

How does DEN's PE Ratio compare vs other companies in the US Oil and Gas Industry?

4 CompaniesPrice / EarningsEstimated GrowthMarket Cap
IMPP Imperial Petroleum
1.9x26.85%US$87.41m
AXAS Abraxas Petroleum
0.09xn/aUS$10.27m
BYRO.F Byron Energy
0.03x-10.28%US$312.17k
USOP.Y U.S. Oil and Gas
n/an/aUS$6.00
No more companies available in this PE range
DEN 9.5xIndustry Avg. 11.7xNo. of Companies22PE0816243240+
4 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: DEN is expensive based on its Price-To-Earnings Ratio (9.5x) compared to the US Oil and Gas industry average (7.6x).

Price to Earnings Ratio vs Fair Ratio

What is DEN's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DEN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio9.5x
Fair PE Ratio6.9x

Price-To-Earnings vs Fair Ratio: DEN is expensive based on its Price-To-Earnings Ratio (9.5x) compared to the estimated Fair Price-To-Earnings Ratio (6.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst DEN forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Currentn/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
May ’26n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Apr ’26n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Mar ’26n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Feb ’26n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Jan ’26n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Dec ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Nov ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Oct ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Sep ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Aug ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Jul ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Jun ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
May ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Apr ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Mar ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Feb ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Jan ’25n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Dec ’24n/a
US$96.38
0%
8.91%US$115.00US$87.00n/a8
Nov ’24US$88.66
US$96.38
+8.70%
8.91%US$115.00US$87.00n/a8
Oct ’24US$98.01
US$98.89
+0.90%
11.13%US$120.00US$87.00n/a9
Sep ’24US$93.25
US$98.89
+6.05%
11.13%US$120.00US$87.00n/a9
Aug ’24US$87.38
US$100.70
+15.24%
12.67%US$120.00US$85.00n/a10
Jul ’24US$86.26
US$108.17
+25.40%
14.95%US$140.00US$73.00n/a12
Jun ’24US$90.85
US$109.64
+20.68%
15.08%US$140.00US$73.00n/a11
May ’24US$93.22
US$109.82
+17.81%
14.65%US$140.00US$73.00n/a11
AnalystConsensusTarget
Consensus Narrative from 8 Analysts
US$96.38
Fair Value
8.0% undervalued intrinsic discount
8
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2023/11/03 05:02
End of Day Share Price 2023/11/01 00:00
Earnings2023/06/30
Annual Earnings2022/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Denbury Inc. is covered by 39 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Daniel KatzenbergBaird
Jeffrey RobertsonBarclays
Randy OllenbergerBMO Capital Markets Equity Research