|
Helmerich & Payne, Inc. (HP) DCF Valuation
US | Energy | Oil & Gas Drilling | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Helmerich & Payne, Inc. (HP) Bundle
Explore the financial outlook of Helmerich & Payne, Inc. (HP) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to calculate the intrinsic value of Helmerich & Payne, Inc. (HP) and enhance your investment strategy.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,773.9 | 1,218.6 | 2,058.9 | 2,872.4 | 2,756.6 | 3,260.6 | 3,856.8 | 4,561.9 | 5,396.0 | 6,382.6 |
| Revenue Growth, % | 0 | -31.31 | 68.96 | 39.51 | -4.03 | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 |
| EBITDA | -131.6 | 2.5 | 425.8 | 993.0 | 849.3 | 514.1 | 608.1 | 719.3 | 850.9 | 1,006.4 |
| EBITDA, % | -7.42 | 0.20524 | 20.68 | 34.57 | 30.81 | 15.77 | 15.77 | 15.77 | 15.77 | 15.77 |
| Depreciation | 480.4 | 419.7 | 403.2 | 382.3 | 397.3 | 709.7 | 839.5 | 993.0 | 1,174.5 | 1,389.2 |
| Depreciation, % | 27.08 | 34.44 | 19.58 | 13.31 | 14.41 | 21.77 | 21.77 | 21.77 | 21.77 | 21.77 |
| EBIT | -612.0 | -417.2 | 22.6 | 610.7 | 451.9 | -195.6 | -231.3 | -273.6 | -323.6 | -382.8 |
| EBIT, % | -34.5 | -34.24 | 1.1 | 21.26 | 16.39 | -6 | -6 | -6 | -6 | -6 |
| Total Cash | 577.2 | 1,116.2 | 349.2 | 350.8 | 510.3 | 1,120.5 | 1,325.4 | 1,567.7 | 1,854.3 | 2,193.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 195.0 | 233.4 | 437.3 | 409.7 | 423.1 | 528.2 | 624.8 | 739.0 | 874.1 | 1,033.9 |
| Account Receivables, % | 10.99 | 19.15 | 21.24 | 14.26 | 15.35 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 |
| Inventories | 104.2 | 84.1 | 88.0 | 94.2 | 117.9 | 160.4 | 189.8 | 224.4 | 265.5 | 314.0 |
| Inventories, % | 5.87 | 6.9 | 4.27 | 3.28 | 4.28 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| Accounts Payable | 36.5 | 72.0 | 127.0 | 130.9 | 135.1 | 153.8 | 181.9 | 215.2 | 254.5 | 301.1 |
| Accounts Payable, % | 2.06 | 5.91 | 6.17 | 4.56 | 4.9 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 |
| Capital Expenditure | -140.8 | -82.1 | -272.5 | -395.5 | -495.1 | -388.9 | -460.1 | -544.2 | -643.7 | -761.3 |
| Capital Expenditure, % | -7.94 | -6.74 | -13.24 | -13.77 | -17.96 | -11.93 | -11.93 | -11.93 | -11.93 | -11.93 |
| Tax Rate, % | 28.45 | 28.45 | 28.45 | 28.45 | 28.45 | 28.45 | 28.45 | 28.45 | 28.45 | 28.45 |
| EBITAT | -477.3 | -319.1 | 4.0 | 446.7 | 323.3 | -123.9 | -146.6 | -173.4 | -205.1 | -242.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -400.4 | 35.7 | -18.2 | 458.8 | 192.7 | 68.0 | 135.1 | 159.8 | 189.0 | 223.5 |
| WACC, % | 8.16 | 8.13 | 7.14 | 8.08 | 8.05 | 7.91 | 7.91 | 7.91 | 7.91 | 7.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 598.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 232 | |||||||||
| Terminal Value | 5,941 | |||||||||
| Present Terminal Value | 4,060 | |||||||||
| Enterprise Value | 4,658 | |||||||||
| Net Debt | 1,642 | |||||||||
| Equity Value | 3,016 | |||||||||
| Diluted Shares Outstanding, MM | 99 | |||||||||
| Equity Value Per Share | 30.45 |
What You Will Get
- Real HP Financials: Comprehensive historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess Helmerich & Payne's future performance.
- User-Friendly Design: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life HP Financials: Pre-filled historical and projected data for Helmerich & Payne, Inc. (HP).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Helmerich & Payne's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Helmerich & Payne's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Access the ready-to-use Excel file with Helmerich & Payne, Inc.'s (HP) financial data.
- Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations update in real-time.
- Test Scenarios: Create multiple projections and compare outcomes instantly.
- Make Decisions: Use the valuation results to guide your investment strategy.
Why Choose Helmerich & Payne, Inc. (HP)?
- Save Time: Utilize our streamlined processes without the hassle of starting from scratch.
- Enhance Accuracy: Dependable data and methodologies minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for those who prioritize accuracy and functionality.
Who Should Use This Product?
- Investors: Accurately assess Helmerich & Payne, Inc.'s (HP) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Helmerich & Payne, Inc. (HP).
- Consultants: Easily customize the template for valuation reports tailored to Helmerich & Payne, Inc. (HP) clients.
- Entrepreneurs: Discover financial modeling techniques employed by industry leaders like Helmerich & Payne, Inc. (HP).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies relevant to Helmerich & Payne, Inc. (HP).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Helmerich & Payne, Inc. (HP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Helmerich & Payne, Inc. (HP).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.