CTRA · Coterra Energy Inc.

$34.572026-05-17

Sector: Energy; Industry: Oil & Gas Exploration & Production; Sub-Industry: Oil & Gas Exploration & Production

Intrinsic Value Range Comparison · Mulya.ai

Bull

$29

-17.2% vs market

Base · active

$15

-56.7% vs market

Bear

$0

-103.6% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-1

Base $15

Bull $29

Median $33

Market $35

Market Price $35

Mulya.ai Base $15

Analysts Median $33

Mulya.ai IV range ($-1 · $29)

Analysts Range ($28 · $36)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$3.7B	—	51.6%	22.9%	$1.5B	−$170MM	$1.3B	3.6%	—	10.5%	$13.9B	$1.52	—
2022.Q4	$9.5B	159.2%	60.4%	21.4%	$4.5B	$100MM	$4.6B	5.4%	—	32.0%	$14.3B	$5.33	—
2023.Q4	$5.7B	-40.3%	33.8%	23.6%	$1.5B	−$565MM	$904MM	5.3%	—	10.3%	$14.4B	$2.13	—
2024.Q4	$5.5B	-3.9%	25.4%	16.7%	$1.2B	−$104MM	$1.1B	6.1%	—	8.0%	$14.7B	$1.47	—
2025.Q4	$7.4B	34.7%	29.4%	24.1%	$1.6B	−$7.8B	−$6.2B	5.7%	—	9.8%	$18.6B	$2.25	12.2
italics below = DCF projection · 10yr Rev CAGR: 5.4%
2026.Q4	$8.0B	+8.5%	29.4%	23.7%	$1.8B	−$3.9B	−$2.1B	6.0%	−$2.0B	8.7%	$22.5B	$2.35	14.7
2027.Q4	$8.4B	+5.5%	28.6%	23.3%	$1.8B	−$1.8B	$29MM	6.3%	$25MM	7.9%	$24.3B	$2.42	14.3
2028.Q4	$8.8B	+5.0%	27.8%	22.9%	$1.9B	−$1.3B	$576MM	6.5%	$480MM	7.6%	$25.6B	$2.48	13.9
2029.Q4	$9.4B	+6.0%	27.0%	22.5%	$2.0B	−$2.3B	−$318MM	6.8%	−$249MM	7.3%	$27.9B	$2.57	13.5
2030.Q4	$9.9B	+5.7%	25.4%	22.1%	$2.0B	−$2.1B	−$170MM	7.0%	−$124MM	6.8%	$30.0B	$2.58	13.4

Term. Yr+	$13.0B	4.1%	25.4%	20.0%	$2.6B	−$1.3B	$1.4B	8.6%	$15.4B	8.6%	—	—	—

Active scenario IV: $15 (-56.7% vs market)