Valuation models
price $55.38 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused65.01 – 103.4076.8128% undervaluedDCF · Perpetuity growth · 10y96.59 – 154.56115.4452% undervaluedDCF · EBITDA exit · 5y56.62 – 62.4159.447% undervaluedDCF · EBITDA exit · 10y86.95 – 102.8894.5441% undervaluedP/E · peers48.04 – 53.2551.837% overvaluedP/E · own history31.10 – 411.7437.2749% overvaluedPEG—49.4312% overvaluedEV/EBITDA · peers41.79 – 57.3451.009% overvaluedEV/Revenue · peers23.69 – 33.6227.18104% overvaluedDividend discount13.61 – 33.0920.50170% overvaluedWall St. consensus target—66.0016% belowCost of capital (WACC)—7.26%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
76.81
EQT closed at $55.38 — undervalued by 28% vs model.
65.01the model's range103.40
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
20.50 – 115.44
Wall St. target
66.00 16% below
Below model, 1y
6 of 30 days
How it is valued
Valued asCyclical
High revenue growth (~34% recent)High profitability (22% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (8.2%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.