An independent two-stage DCF analysis by a frontier AI model.
Historical performance provides a reality check for our forward projections.
Historical performance provides a reality check for our forward projections.
Historical performance provides a reality check for our forward projections.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 99.0% | 99.5% | 100.0% | 100.5% | 101.0% |
|---|---|---|---|---|---|
| 99.0% | $110.00 | $110.00 | $110.00 | $110.00 | $110.00 |
| 99.5% | $110.00 | $110.00 | $110.00 | $110.00 | $110.00 |
| 100.0% | $110.00 | $110.00 | $110.00 | $110.00 | $110.00 |
| 100.5% | $110.00 | $110.00 | $110.00 | $110.00 | $110.00 |
| 101.0% | $110.00 | $110.00 | $110.00 | $110.00 | $110.00 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "ConocoPhillips (COP) Intrinsic Value: A Two-Stage DCF Analysis." westmountfundamentals.com, March 19, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.