|
Ranger Energy Services, Inc. (RNGR) DCF -Bewertung
US | Energy | Oil & Gas Equipment & Services | 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
Ranger Energy Services, Inc. (RNGR) Bundle
Möchten Sie den inneren Wert von Ranger Energy Services, Inc. bewerten? Unser RNGR DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
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 | 336.9 | 187.8 | 293.1 | 608.5 | 636.6 | 686.4 | 740.1 | 798.0 | 860.4 | 927.8 |
| Revenue Growth, % | 0 | -44.26 | 56.07 | 107.61 | 4.62 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 |
| EBITDA | 47.2 | 19.9 | 33.3 | 67.7 | 74.4 | 80.7 | 87.0 | 93.8 | 101.2 | 109.1 |
| EBITDA, % | 14.01 | 10.6 | 11.36 | 11.13 | 11.69 | 11.76 | 11.76 | 11.76 | 11.76 | 11.76 |
| Depreciation | 34.8 | 35.0 | 36.8 | 44.4 | 39.9 | 75.6 | 81.5 | 87.9 | 94.8 | 102.2 |
| Depreciation, % | 10.33 | 18.64 | 12.56 | 7.3 | 6.27 | 11.02 | 11.02 | 11.02 | 11.02 | 11.02 |
| EBIT | 12.4 | -15.1 | -3.5 | 23.3 | 34.5 | 5.1 | 5.5 | 5.9 | 6.4 | 6.9 |
| EBIT, % | 3.68 | -8.04 | -1.19 | 3.83 | 5.42 | 0.7389 | 0.7389 | 0.7389 | 0.7389 | 0.7389 |
| Total Cash | 6.9 | 2.8 | .6 | 3.7 | 15.7 | 9.4 | 10.1 | 10.9 | 11.7 | 12.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 42.7 | 27.0 | 93.8 | 118.1 | 103.1 | 129.9 | 140.1 | 151.1 | 162.9 | 175.6 |
| Account Receivables, % | 12.67 | 14.38 | 32 | 19.41 | 16.2 | 18.93 | 18.93 | 18.93 | 18.93 | 18.93 |
| Inventories | 3.8 | 2.3 | 2.5 | 5.9 | 6.4 | 7.1 | 7.7 | 8.3 | 8.9 | 9.6 |
| Inventories, % | 1.13 | 1.22 | 0.85295 | 0.9696 | 1.01 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
| Accounts Payable | 13.8 | 10.5 | 20.7 | 24.3 | 31.3 | 35.2 | 38.0 | 41.0 | 44.2 | 47.6 |
| Accounts Payable, % | 4.1 | 5.59 | 7.06 | 3.99 | 4.92 | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| Capital Expenditure | -24.2 | -7.2 | -5.6 | -13.8 | -36.5 | -28.7 | -31.0 | -33.4 | -36.0 | -38.8 |
| Capital Expenditure, % | -7.18 | -3.83 | -1.91 | -2.27 | -5.73 | -4.19 | -4.19 | -4.19 | -4.19 | -4.19 |
| Tax Rate, % | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 | 23.23 |
| EBITAT | 8.3 | -12.9 | -.9 | 22.0 | 26.5 | 3.5 | 3.8 | 4.1 | 4.4 | 4.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -13.8 | 28.8 | -26.5 | 28.5 | 51.4 | 26.8 | 46.4 | 50.0 | 53.9 | 58.2 |
| WACC, % | 6.64 | 6.79 | 6.32 | 6.86 | 6.72 | 6.66 | 6.66 | 6.66 | 6.66 | 6.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 190.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 60 | |||||||||
| Terminal Value | 1,903 | |||||||||
| Present Terminal Value | 1,378 | |||||||||
| Enterprise Value | 1,569 | |||||||||
| Net Debt | 18 | |||||||||
| Equity Value | 1,551 | |||||||||
| Diluted Shares Outstanding, MM | 25 | |||||||||
| Equity Value Per Share | 62.05 |
What You Will Get
- Real Ranger Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Ranger Energy Services’ fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life RNGR Financials: Pre-filled historical and projected data for Ranger Energy Services, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Ranger Energy’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Ranger Energy’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Ranger Energy Services data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Ranger Energy Services' intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Ranger Energy Services, Inc. (RNGR)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Ranger Energy Services.
- Flexible Parameters: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Ranger Energy Services.
- Data-Rich Environment: Comes with historical and projected data for precise analysis.
- High-Quality Output: Perfect for financial analysts, investors, and consultants focusing on the energy sector.
Who Should Utilize Ranger Energy Services, Inc. (RNGR)?
- Investors: Assess Ranger Energy's market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand how energy service companies like Ranger are appraised.
- Consultants: Provide clients with detailed valuation analyses and reports.
- Students and Educators: Apply industry data to learn and teach valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Ranger Energy Services’ financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Ranger Energy Services’ 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.