![]() |
Sandridge Energy ، Inc. (SD) DCF تقييم |

Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
SandRidge Energy, Inc. (SD) Bundle
هندسي من أجل الدقة ، تتيح لك حاسبة [SD] DCF لدينا تقييم تقييم Sandridge Energy ، Inc. باستخدام البيانات المالية في العالم الحقيقي ، مما يوفر مرونة كاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
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 | 115.0 | 168.9 | 254.3 | 148.6 | 125.3 | 137.9 | 151.8 | 167.1 | 183.9 | 202.4 |
Revenue Growth, % | 0.00 | 46.88 | 50.55 | -41.54 | -15.71 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
EBITDA | -218.2 | 111.4 | 193.7 | 97.1 | 73.4 | 45.8 | 50.4 | 55.5 | 61.1 | 67.2 |
EBITDA, % | -189.75 | 65.98 | 76.19 | 65.32 | 58.56 | 33.21 | 33.21 | 33.21 | 33.21 | 33.21 |
Depreciation | 58.1 | 15.4 | 17.9 | 22.2 | 32.5 | 29.7 | 32.6 | 35.9 | 39.6 | 43.5 |
Depreciation, % | 50.52 | 9.15 | 7.03 | 14.92 | 25.92 | 21.51 | 21.51 | 21.51 | 21.51 | 21.51 |
EBIT | -276.2 | 96.0 | 175.8 | 74.9 | 40.9 | 16.1 | 17.8 | 19.5 | 21.5 | 23.7 |
EBIT, % | -240.27 | 56.83 | 69.16 | 50.40 | 32.63 | 11.70 | 11.70 | 11.70 | 11.70 | 11.70 |
Total Cash | 22.1 | 137.3 | 255.7 | 252.4 | 98.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 19.6 | 21.5 | 34.7 | 22.2 | 23.9 | 21.3 | 23.5 | 25.9 | 28.5 | 31.3 |
Account Receivables, % | 17.03 | 12.73 | 13.66 | 14.91 | 19.06 | 15.48 | 15.48 | 15.48 | 15.48 | 15.48 |
Inventories | 9.0 | 2.9 | 6.7 | .0 | .0 | 3.4 | 3.7 | 4.1 | 4.5 | 4.9 |
Inventories, % | 7.85 | 1.71 | 2.63 | 0.00 | 0.00 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
Accounts Payable | 23.0 | 13.7 | 18.0 | 12.9 | 19.5 | 16.4 | 18.0 | 19.9 | 21.9 | 24.1 |
Accounts Payable, % | 20.02 | 8.13 | 7.08 | 8.65 | 15.57 | 11.89 | 11.89 | 11.89 | 11.89 | 11.89 |
Capital Expenditure | -8.8 | -11.6 | -44.1 | -37.6 | .0 | -15.8 | -17.4 | -19.1 | -21.0 | -23.2 |
Capital Expenditure, % | -7.62 | -6.89 | -17.36 | -25.32 | 0.00 | -11.44 | -11.44 | -11.44 | -11.44 | -11.44 |
Tax Rate, % | 0.22 | 0.00 | -36.35 | 18.69 | -54.52 | -14.39 | -14.39 | -14.39 | -14.39 | -14.39 |
EBITAT | -275.6 | 96.0 | 239.7 | 60.9 | 63.2 | 18.5 | 20.3 | 22.4 | 24.6 | 27.1 |
Depreciation | 58.1 | 15.4 | 17.9 | 22.2 | 32.5 | 29.7 | 32.6 | 35.9 | 39.6 | 43.5 |
Changes in Account Receivables | 2.6 | -2.2 | -2.4 | -2.6 | -2.8 | |||||
Changes in Inventories | -3.4 | -0.3 | -0.4 | -0.4 | -0.4 | |||||
Changes in Accounts Payable | -3.1 | 1.6 | 1.9 | 2.0 | 2.2 | |||||
Capital Expenditure | -8.8 | -11.6 | -44.1 | -37.6 | 0.0 | -15.8 | -17.4 | -19.1 | -21.0 | -23.2 |
UFCF | -231.9 | 94.7 | 200.7 | 59.6 | 100.6 | 28.4 | 34.7 | 38.3 | 42.1 | 46.4 |
WACC, % | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 |
PV UFCF | 25.5 | 27.9 | 27.5 | 27.1 | 26.7 | |||||
SUM PV UFCF | 134.7 | |||||||||
Long Term Growth Rate, % | 0.50 | |||||||||
Free cash flow (T + 1) | 46.6 | |||||||||
Terminal Value | 418.2 | |||||||||
Present Terminal Value | 241.0 | |||||||||
Enterprise Value | 375.7 | |||||||||
Net Debt | -98.0 | |||||||||
Equity Value | 473.7 | |||||||||
Diluted Shares Outstanding, MM | 37.0 | |||||||||
Equity Value Per Share | 12.80 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real SD financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect SandRidge Energy’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for SandRidge Energy, Inc. (SD).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Automated Calculations: Enjoy real-time updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries that help you easily interpret your valuation findings.
- Designed for All Skill Levels: A straightforward, accessible layout tailored for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file featuring SandRidge Energy, Inc.'s (SD) preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as production forecasts, operating costs, and market prices.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various projections to assess different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation analyses to back your investment decisions.
Why Choose SandRidge Energy, Inc. (SD)?
- Expertise in Energy: Benefit from years of experience in the oil and natural gas sector.
- Commitment to Sustainability: Focused on environmentally responsible energy production.
- Innovative Solutions: Leverage cutting-edge technology for efficient resource extraction.
- Strong Financial Performance: Proven track record of delivering value to shareholders.
- Community Engagement: Actively involved in the communities where we operate.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing SandRidge Energy, Inc. (SD).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in SandRidge Energy, Inc. (SD).
- Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques.
- Energy Sector Analysts: Gain insights into how companies like SandRidge Energy, Inc. (SD) are assessed in the market.
What the Template Contains
- Pre-Filled DCF Model: SandRidge Energy's financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate SandRidge Energy's profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
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.