|
Sandridge Energy, Inc. (SD) DCF Valoración
US | Energy | Oil & Gas Exploration & Production | NYSE
|
- ✓ 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
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
SandRidge Energy, Inc. (SD) Bundle
Ingementada para su precisión, nuestra calculadora DCF [SD] le permite evaluar la valoración de Sandridge Energy, Inc. utilizando datos financieros del mundo real, ofreciendo una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.
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 | 266.8 | 115.0 | 168.9 | 254.3 | 148.6 | 148.3 | 147.9 | 147.5 | 147.1 | 146.8 |
| Revenue Growth, % | 0 | -56.91 | 46.88 | 50.55 | -41.54 | -0.25348 | -0.25348 | -0.25348 | -0.25348 | -0.25348 |
| EBITDA | -287.7 | -218.2 | 111.4 | 193.7 | 97.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 |
| EBITDA, % | -107.81 | -189.75 | 65.98 | 76.19 | 65.32 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| Depreciation | 158.6 | 58.1 | 15.4 | 17.9 | 22.2 | 41.8 | 41.7 | 41.6 | 41.5 | 41.4 |
| Depreciation, % | 59.42 | 50.52 | 9.15 | 7.03 | 14.92 | 28.21 | 28.21 | 28.21 | 28.21 | 28.21 |
| EBIT | -446.2 | -276.2 | 96.0 | 175.8 | 74.9 | -7.0 | -7.0 | -7.0 | -6.9 | -6.9 |
| EBIT, % | -167.23 | -240.27 | 56.83 | 69.16 | 50.4 | -4.72 | -4.72 | -4.72 | -4.72 | -4.72 |
| Total Cash | 4.3 | 22.1 | 137.3 | 255.7 | 252.4 | 89.6 | 89.4 | 89.1 | 88.9 | 88.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 28.6 | 19.6 | 21.5 | 34.7 | 22.2 | 20.5 | 20.4 | 20.4 | 20.3 | 20.3 |
| Account Receivables, % | 10.73 | 17.03 | 12.73 | 13.66 | 14.91 | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 |
| Inventories | 5.1 | 9.0 | 2.9 | 6.7 | .0 | 4.2 | 4.2 | 4.2 | 4.2 | 4.1 |
| Inventories, % | 1.93 | 7.85 | 1.71 | 2.63 | 0 | 2.83 | 2.83 | 2.83 | 2.83 | 2.83 |
| Accounts Payable | 29.4 | 23.0 | 13.7 | 18.0 | 12.9 | 16.3 | 16.2 | 16.2 | 16.2 | 16.1 |
| Accounts Payable, % | 11.03 | 20.02 | 8.13 | 7.08 | 8.65 | 10.98 | 10.98 | 10.98 | 10.98 | 10.98 |
| Capital Expenditure | -191.7 | -8.8 | -11.6 | -44.1 | -37.6 | -38.3 | -38.2 | -38.1 | -38.0 | -37.9 |
| Capital Expenditure, % | -71.83 | -7.62 | -6.89 | -17.36 | -25.32 | -25.8 | -25.8 | -25.8 | -25.8 | -25.8 |
| Tax Rate, % | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 | 18.66 |
| EBITAT | -449.6 | -275.6 | 96.0 | 239.7 | 60.9 | -6.7 | -6.7 | -6.7 | -6.7 | -6.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -487.1 | -227.5 | 94.7 | 200.7 | 59.6 | -2.3 | -3.1 | -3.1 | -3.1 | -3.1 |
| WACC, % | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -9.9 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -23 | |||||||||
| Present Terminal Value | -12 | |||||||||
| Enterprise Value | -22 | |||||||||
| Net Debt | -252 | |||||||||
| Equity Value | 231 | |||||||||
| Diluted Shares Outstanding, MM | 37 | |||||||||
| Equity Value Per Share | 6.22 |
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.