W & T Offshore Inc (WTI) valuation

WTI: overvalued.

Figures as of the 2026-09-22 close.

How is WTI's intrinsic value calculated?

Its through-the-cycle earnings (9.0% median margin), capitalised at 7.1% with no growth, values the shares at $2.95; the price of $3.65 is 24% above that value. The value is recomputed every night after the US close, from the company's own filings with the SEC and the day's closing price.

Is WTI in the buy zone?

We call it the buy zone when the price is at least 20% below our estimate of intrinsic value. WTI trades at $3.65 against a value of $2.95, a margin of safety of -23.8%: it is not in the buy zone. A margin of safety is room for our estimate to be wrong, not a forecast.

At what price would WTI be in the buy zone?

At $2.36 or lower, which is 20% below our estimate of $2.95. That is 35% under today's price of $3.65, if our estimate does not change. It will: it moves with every annual report.