|
شركة Primeenergy Resources Corporation (PNRG) DCF
US | Energy | Oil & Gas Exploration & Production | NASDAQ
|
- ✓ 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
PrimeEnergy Resources Corporation (PNRG) Bundle
تبسيط تحليلك وتحسين الدقة مع حاسبة (PNRG) DCF! مزودة ببيانات شركة Primeenergy Resources في الوقت الفعلي والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وتقييم (PNRG) مثل المستثمر المحنك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104.8 | 58.4 | 79.6 | 125.1 | 123.1 | 137.8 | 154.1 | 172.5 | 193.0 | 215.9 |
| Revenue Growth, % | 0 | -44.27 | 36.27 | 57.12 | -1.57 | 11.89 | 11.89 | 11.89 | 11.89 | 11.89 |
| EBITDA | 40.3 | 27.2 | 29.8 | 56.2 | 66.4 | 61.0 | 68.2 | 76.3 | 85.4 | 95.6 |
| EBITDA, % | 38.42 | 46.56 | 37.43 | 44.91 | 53.94 | 44.25 | 44.25 | 44.25 | 44.25 | 44.25 |
| Depreciation | 36.2 | 28.2 | 26.3 | 28.1 | 31.7 | 45.2 | 50.5 | 56.5 | 63.3 | 70.8 |
| Depreciation, % | 34.49 | 48.23 | 33.07 | 22.44 | 25.71 | 32.79 | 32.79 | 32.79 | 32.79 | 32.79 |
| EBIT | 4.1 | -1.0 | 3.5 | 28.1 | 34.8 | 15.8 | 17.7 | 19.8 | 22.1 | 24.8 |
| EBIT, % | 3.93 | -1.67 | 4.37 | 22.47 | 28.23 | 11.47 | 11.47 | 11.47 | 11.47 | 11.47 |
| Total Cash | 1.0 | 1.0 | 10.3 | 26.5 | 11.1 | 12.6 | 14.1 | 15.8 | 17.7 | 19.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.4 | 7.2 | 14.2 | 12.5 | 20.3 | 19.4 | 21.7 | 24.3 | 27.2 | 30.4 |
| Account Receivables, % | 13.7 | 12.36 | 17.85 | 10.02 | 16.49 | 14.08 | 14.08 | 14.08 | 14.08 | 14.08 |
| Inventories | .9 | .6 | .7 | 33.0 | .0 | 8.0 | 9.0 | 10.1 | 11.3 | 12.6 |
| Inventories, % | 0.85572 | 1.01 | 0.9207 | 26.42 | 0 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| Accounts Payable | .3 | 5.2 | 7.3 | 11.5 | 15.4 | 11.0 | 12.3 | 13.8 | 15.4 | 17.3 |
| Accounts Payable, % | 0.24899 | 8.93 | 9.15 | 9.15 | 12.53 | 8 | 8 | 8 | 8 | 8 |
| Capital Expenditure | -18.0 | -10.5 | -20.7 | -16.0 | -113.8 | -45.9 | -51.3 | -57.4 | -64.2 | -71.9 |
| Capital Expenditure, % | -17.22 | -18.01 | -26.03 | -12.77 | -92.41 | -33.29 | -33.29 | -33.29 | -33.29 | -33.29 |
| Tax Rate, % | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 |
| EBITAT | 2.8 | -.8 | 1.6 | 23.2 | 28.5 | 11.4 | 12.7 | 14.2 | 15.9 | 17.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 5.9 | 29.3 | 2.1 | 8.8 | -24.3 | -.9 | 10.0 | 11.2 | 12.5 | 14.0 |
| WACC, % | 6.63 | 6.65 | 6.61 | 6.65 | 6.65 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 37.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 14 | |||||||||
| Terminal Value | 230 | |||||||||
| Present Terminal Value | 167 | |||||||||
| Enterprise Value | 204 | |||||||||
| Net Debt | -11 | |||||||||
| Equity Value | 215 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 82.31 |
What You Will Get
- Real PrimeEnergy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for PrimeEnergy Resources Corporation (PNRG).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on PrimeEnergy’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to PrimeEnergy Resources Corporation (PNRG).
- Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- Customizable Energy Forecasts: Adjust essential parameters such as production rates, pricing assumptions, and operational costs.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- Industry-Leading Precision: Leverages PrimeEnergy’s actual financial data for accurate valuation results.
- Seamless Scenario Analysis: Evaluate various scenarios and easily compare the results.
- Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file containing PrimeEnergy Resources Corporation’s (PNRG) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as production rates, operating expenses, and capital investments.
- 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for PrimeEnergy Resources Corporation (PNRG)?
- Accurate Data: Up-to-date PrimeEnergy financials guarantee dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from zero.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the energy sector.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.
Who Should Use This Product?
- Investors: Assess PrimeEnergy Resources Corporation’s (PNRG) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation processes of established energy companies like PrimeEnergy.
- Consultants: Provide detailed valuation reports and insights to clients in the energy sector.
- Students and Educators: Utilize real-time data to learn and teach valuation strategies in energy markets.
What the Template Contains
- Historical Data: Includes PrimeEnergy Resources Corporation’s (PNRG) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate PrimeEnergy Resources Corporation’s (PNRG) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of PrimeEnergy Resources Corporation’s (PNRG) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.