EQT EQT Corporation
Energy
Price
$53.73
Intrinsic value
$61.08
Buy price
$48.87
Discount
12.0%
DCF walkthrough
Near-term growth (g1)5.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $6,246,145,000.00
- Total debt
- $5,655,713,792.00
- Cash & STI
- $112,863,000.00
- Shares out.
- 629,049,000
Fair (no MOS)
Intrinsic value$61.07
Buy price (with MOS)$48.86
Current price$53.73
Discount to intrinsic value12.0%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 9.3%
- Current ROE
- 8.6%
- Minimum ROE
- 1.1%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.24x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.30x
Technical chart
Confluence: DOWNTREND (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- sector_default_fallback
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 11.4%
- Public economic interest
- 86.8%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.