VAALCO Energy, Inc. (EGY) DCF Valuation

Vaalco Energy, Inc. (Egy) Valoración de DCF

US | Energy | Oil & Gas Exploration & Production | NYSE
VAALCO Energy, Inc. (EGY) DCF Valuation

Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets

Diseño Profesional: Plantillas Confiables Y Estándares De La Industria

Predeterminadas Para Un Uso Rápido Y Eficiente

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

VAALCO Energy, Inc. (EGY) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF (egy)! Impulsada por datos de energía de Vaalco reales y supuestos personalizables, esta herramienta le permite pronosticar, analizar y evaluar Vaalco Energy, Inc. como un inversor experto.


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 67.2 199.1 354.3 455.1 479.0 437.1 398.9 364.0 332.2 303.2
Revenue Growth, % 0.00 196.35 77.99 28.43 5.26 -8.74 -8.74 -8.74 -8.74 -8.74
EBITDA 14.1 77.3 183.4 276.5 286.6 203.0 185.2 169.1 154.3 140.8
EBITDA, % 20.97 38.85 51.76 60.77 59.83 46.44 46.44 46.44 46.44 46.44
Depreciation 9.4 21.1 48.1 115.3 143.0 81.6 74.5 68.0 62.0 56.6
Depreciation, % 13.97 10.58 13.59 25.34 29.86 18.67 18.67 18.67 18.67 18.67
EBIT 4.7 56.3 135.3 161.2 143.5 121.4 110.8 101.1 92.2 84.2
EBIT, % 7.01 28.27 38.18 35.43 29.97 27.77 27.77 27.77 27.77 27.77
Total Cash 47.9 48.7 37.2 121.0 82.7 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 7.9 32.8 52.1 93.9 130.7
Account Receivables, % 11.79 16.47 14.72 20.64 27.29
Inventories 3.9 1.6 3.3 1.9 9.4 8.7 7.9 7.2 6.6 6.0
Inventories, % 5.81 0.80 0.94 0.43 1.97 1.99 1.99 1.99 1.99 1.99
Accounts Payable 16.7 18.8 59.9 22.2 11.8 51.1 46.7 42.6 38.9 35.5
Accounts Payable, % 24.85 9.44 16.90 4.87 2.45 11.70 11.70 11.70 11.70 11.70
Capital Expenditure -24.3 -39.1 -159.9 -97.2 -103.0 -125.8 -114.8 -104.7 -95.6 -87.2
Capital Expenditure, % -36.22 -19.62 -45.13 -21.36 -21.50 -28.77 -28.77 -28.77 -28.77 -28.77
Tax Rate, % -136.17 -36.77 57.95 59.80 58.12 0.59 0.59 0.59 0.59 0.59
EBITAT 11.1 77.0 56.9 64.8 60.1 120.7 110.1 100.5 91.7 83.7
Depreciation 9.4 21.1 48.1 115.3 143.0 81.6 74.5 68.0 62.0 56.6
Changes in Account Receivables 51.2 7.0 6.3 5.8 5.3
Changes in Inventories 0.7 0.8 0.7 0.6 0.6
Changes in Accounts Payable 39.3 -4.4 -4.1 -3.7 -3.4
Capital Expenditure -24.3 -39.1 -159.9 -97.2 -103.0 -125.8 -114.8 -104.7 -95.6 -87.2
UFCF 1.0 38.6 -34.9 4.7 45.4 167.8 73.1 66.6 60.8 55.5
WACC, % 7.24 7.24 6.74 6.72 6.74 6.94 6.94 6.94 6.94 6.94
PV UFCF 156.9 64.0 54.5 46.5 39.7
SUM PV UFCF 361.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 55.8
Terminal Value 866.1
Present Terminal Value 619.3
Enterprise Value 980.8
Net Debt 16.0
Equity Value 964.8
Diluted Shares Outstanding, MM 104.0
Equity Value Per Share 9.28

What You Will Get

  • Pre-Filled Financial Model: VAALCO Energy’s actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify production rates, pricing assumptions, and other essential variables.
  • Instant Calculations: Real-time updates provide immediate feedback as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated application for comprehensive forecasts.

Key Features

  • Customizable Production Assumptions: Adjust essential metrics such as oil production rates, operating costs, and capital investments.
  • Instant DCF Valuation: Computes intrinsic value, NPV, and other financial metrics in real-time.
  • Industry-Leading Precision: Leverages VAALCO's actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Evaluate various scenarios and analyze outcomes with ease.
  • Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring VAALCO Energy's (EGY) data.
  • Step 2: Navigate through the pre-filled sheets and familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly observe recalculated results, including VAALCO Energy's (EGY) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for VAALCO Energy, Inc. (EGY)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Valuation: Monitor immediate changes to VAALCO's valuation as you tweak inputs.
  • Preloaded Data: Comes with VAALCO’s actual financial metrics for efficient evaluation.
  • Widely Recognized: Endorsed by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios related to VAALCO Energy, Inc. (EGY).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the energy sector.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in VAALCO Energy, Inc. (EGY).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling focused on energy companies.
  • Energy Sector Enthusiasts: Gain insights into how companies like VAALCO Energy, Inc. (EGY) are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: VAALCO Energy, Inc.'s (EGY) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to VAALCO Energy, Inc. (EGY).
  • Financial Ratios: Evaluate VAALCO Energy, Inc.'s (EGY) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for VAALCO Energy, Inc. (EGY).
  • Financial Statements: Annual and quarterly reports to support detailed analysis of VAALCO Energy, Inc. (EGY).
  • Interactive Dashboard: Easily visualize key valuation metrics and results for VAALCO Energy, Inc. (EGY).


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.

No products were found matching.