Baytex Energy Corp. (BTE) DCF Valuation

Baytex Energy Corp. (BTE) DCF Valuation

CA | Energy | Oil & Gas Exploration & Production | NYSE
Baytex Energy Corp. (BTE) DCF Valuation
  • ✓ 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

Baytex Energy Corp. (BTE) Bundle

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

TOTAL:

Streamline your analysis and improve precision with our [BTE] DCF Calculator! Utilizing real Baytex Energy Corp. data and customizable assumptions, this tool empowers you to forecast, evaluate, and value [Company] just like a seasoned investor.


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 1,272.5 687.3 1,316.4 2,035.7 2,383.4 3,082.1 3,985.7 5,154.1 6,665.0 8,618.8
Revenue Growth, % 0 -45.98 91.52 54.64 17.08 29.31 29.31 29.31 29.31 29.31
EBITDA 535.6 236.4 694.9 1,098.0 487.0 1,255.4 1,623.4 2,099.3 2,714.7 3,510.5
EBITDA, % 42.09 34.4 52.79 53.94 20.43 40.73 40.73 40.73 40.73 40.73
Depreciation 525.2 349.0 336.1 424.7 738.4 1,044.4 1,350.6 1,746.5 2,258.5 2,920.5
Depreciation, % 41.28 50.78 25.53 20.86 30.98 33.89 33.89 33.89 33.89 33.89
EBIT 10.4 -112.6 358.9 673.3 -251.4 211.0 272.8 352.8 456.2 590.0
EBIT, % 0.81859 -16.38 27.26 33.08 -10.55 6.85 6.85 6.85 6.85 6.85
Total Cash 3.9 -7.8 -5.5 3.9 39.3 3.7 4.8 6.2 8.0 10.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 122.4 75.7 122.2 141.6 238.4
Account Receivables, % 9.62 11.02 9.28 6.95 10
Inventories .0 7.8 5.5 .0 .0 9.6 12.4 16.0 20.7 26.7
Inventories, % 0.0000000554 1.14 0.41564 0 0 0.31022 0.31022 0.31022 0.31022 0.31022
Accounts Payable 146.2 109.9 134.4 160.2 336.3 367.8 475.6 615.0 795.3 1,028.4
Accounts Payable, % 11.49 15.99 10.21 7.87 14.11 11.93 11.93 11.93 11.93 11.93
Capital Expenditure -392.1 -199.1 -222.5 -369.2 -744.2 -777.0 -1,004.8 -1,299.4 -1,680.3 -2,172.8
Capital Expenditure, % -30.82 -28.97 -16.9 -18.14 -31.22 -25.21 -25.21 -25.21 -25.21 -25.21
Tax Rate, % 54.83 54.83 54.83 54.83 54.83 54.83 54.83 54.83 54.83 54.83
EBITAT 1.6 -105.7 341.7 646.7 -113.6 146.0 188.8 244.2 315.8 408.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 158.5 46.9 435.6 714.0 -40.1 384.8 554.9 717.6 927.9 1,199.9
WACC, % 8.84 11.54 11.58 11.61 9.86 10.69 10.69 10.69 10.69 10.69
PV UFCF
SUM PV UFCF 2,670.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,224
Terminal Value 14,091
Present Terminal Value 8,482
Enterprise Value 11,152
Net Debt 1,680
Equity Value 9,472
Diluted Shares Outstanding, MM 705
Equity Value Per Share 13.44

What You Will Receive

  • Genuine BTE Financial Data: Pre-loaded with Baytex Energy Corp.’s historical and projected figures for accurate analysis.
  • Completely Customizable Template: Easily adjust key parameters such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch as Baytex’s intrinsic value updates in real-time with your modifications.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants who demand precise DCF outputs.
  • Intuitive Design: Straightforward layout and easy-to-follow instructions suitable for all skill levels.

Key Features

  • Accurate Baytex Financials: Gain access to reliable pre-loaded historical performance data and future forecasts.
  • Customizable Forecast Inputs: Modify the highlighted cells for parameters such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Visualization Dashboard: User-friendly charts and summaries to clearly display your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-filled Baytex Energy Corp. (BTE) data (historical and projected).
  3. Step 3: Modify key assumptions (highlighted cells) according to your analysis.
  4. Step 4: Observe automatic recalculations for Baytex Energy Corp.'s intrinsic value.
  5. Step 5: Utilize the results for your investment strategies or reporting needs.

Why Choose This Calculator for Baytex Energy Corp. (BTE)?

  • Reliable Data: Access accurate financial information for a trustworthy valuation process.
  • Customizable Options: Tailor key inputs such as growth projections, discount rates, and tax variables to fit your analysis.
  • Efficiency Boost: Utilize pre-configured calculations to save time and avoid starting from scratch.
  • Industry-Standard Tool: Crafted specifically for investors, analysts, and industry consultants.
  • Easy to Use: Designed with an intuitive interface and clear, step-by-step guidance for all skill levels.

Who Can Benefit from This Product?

  • Institutional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments related to Baytex Energy Corp. (BTE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic planning within the organization.
  • Consultants and Financial Advisors: Offer clients precise valuation insights for Baytex Energy Corp. (BTE) stock.
  • Students and Instructors: Utilize real-time data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how companies like Baytex Energy Corp. (BTE) are appraised in the market.

Contents of the Baytex Energy Corp. Template

  • Comprehensive DCF Model: An editable template featuring detailed valuation calculations specific to Baytex Energy Corp. (BTE).
  • Real-World Data: Historical and projected financials for Baytex Energy Corp. (BTE) are preloaded for easy analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly financial breakdowns for in-depth insights into Baytex Energy Corp. (BTE).
  • Key Ratios: Integrated analysis focused on profitability, efficiency, and leverage metrics for Baytex Energy Corp. (BTE).
  • Dashboard with Visual Outputs: Includes charts and tables to present clear and actionable insights.


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.