EXPAND ENERGY Corp (EXEEZ)

Crude Petroleum & Natural Gas

Latest Price

$95.28

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $7.57

Book value / share: $77.28

Formula: √(22.5 × EPS × BVPS)

Graham Number

$114.73

+20% upside

Norm. op. income: $1.2B (median of 6yr)

Tax rate: 21%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$21.64

77% downside

Base FCF: $1.1B (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$1.96

98% downside

EPS: $7.57

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$113.55

+19% upside

0.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Wolverine Asset Management LLC	38.3K	$3.0M	0.39%	-2.6K	2025-12-31