Comstock Resources, Inc. (CRK) DCF Valuation

Avaliação DCF da Comstock Resources, Inc. (CRK)

US | Energy | Oil & Gas Exploration & Production | NYSE
Comstock Resources, Inc. (CRK) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Comstock Resources, Inc. (CRK) Bundle

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

TOTAL:

Aprimore suas estratégias de investimento com a calculadora DCF da Comstock Resources, Inc. (CRK)! Mergulhe em dados financeiros precisos, ajuste as previsões e despesas do crescimento e observe como essas mudanças afetam o valor intrínseco da CRK em tempo real.


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 858.2 1,850.7 3,628.1 1,565.1 1,253.6 1,627.4 2,112.6 2,742.5 3,560.2 4,621.8
Revenue Growth, % 0 115.65 96.03 -56.86 -19.9 29.82 29.82 29.82 29.82 29.82
EBITDA 590.3 457.6 2,062.5 1,023.9 638.2 868.0 1,126.8 1,462.8 1,898.9 2,465.1
EBITDA, % 68.79 24.72 56.85 65.42 50.91 53.34 53.34 53.34 53.34 53.34
Depreciation 417.1 469.4 489.5 607.9 795.4 617.6 801.7 1,040.8 1,351.1 1,754.0
Depreciation, % 48.6 25.36 13.49 38.84 63.45 37.95 37.95 37.95 37.95 37.95
EBIT 173.2 -11.8 1,573.0 416.0 -157.2 250.4 325.1 422.0 547.8 711.2
EBIT, % 20.18 -0.63959 43.36 26.58 -12.54 15.39 15.39 15.39 15.39 15.39
Total Cash 30.3 30.7 54.7 16.7 6.8 27.0 35.1 45.5 59.1 76.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 145.8 267.7 510.1 245.5 .0
Account Receivables, % 16.99 14.47 14.06 15.68 0
Inventories 3.1 5.0 34.8 .0 .0 5.2 6.7 8.7 11.3 14.7
Inventories, % 0.35889 0.27097 0.95971 0 0 0.31792 0.31792 0.31792 0.31792 0.31792
Accounts Payable 259.3 314.6 530.2 523.3 421.8 419.6 544.6 707.0 917.9 1,191.5
Accounts Payable, % 30.21 17 14.61 33.43 33.65 25.78 25.78 25.78 25.78 25.78
Capital Expenditure -509.7 -689.2 -1,067.8 -1,425.1 -1,097.5 -991.6 -1,287.3 -1,671.1 -2,169.4 -2,816.2
Capital Expenditure, % -59.39 -37.24 -29.43 -91.05 -87.55 -60.93 -60.93 -60.93 -60.93 -60.93
Tax Rate, % 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53
EBITAT 147.3 -12.4 1,280.1 356.3 -93.5 206.1 267.6 347.4 450.9 585.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 165.2 -300.8 645.2 -168.3 -251.5 -374.5 -153.8 -199.6 -259.2 -336.5
WACC, % 6.07 6.43 5.97 6.08 5.44 6 6 6 6 6
PV UFCF
SUM PV UFCF -1,114.6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -338
Terminal Value -6,150
Present Terminal Value -4,596
Enterprise Value -5,711
Net Debt 3,022
Equity Value -8,733
Diluted Shares Outstanding, MM 287
Equity Value Per Share -30.43

What You Will Get

  • Pre-Filled Financial Model: Comstock Resources, Inc.'s (CRK) actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you see outcomes as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, allowing ongoing use for comprehensive forecasts.

Key Features

  • Real-Life CRK Data: Pre-filled with Comstock Resources' historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Get the ready-to-use Excel file featuring Comstock Resources, Inc. (CRK) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC as needed.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose Comstock Resources, Inc. (CRK)?

  • Save Time: Quickly access comprehensive data without the hassle of manual calculations.
  • Enhance Accuracy: Utilize dependable financial insights and metrics to minimize valuation errors.
  • Completely Customizable: Adjust the model to suit your specific forecasts and assumptions.
  • User-Friendly: Intuitive visuals and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing Comstock Resources, Inc. (CRK) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Comstock Resources, Inc. (CRK).
  • Students and Educators: Utilize real-time data to enhance learning and practice financial modeling techniques.
  • Energy Sector Enthusiasts: Gain insights into how companies like Comstock Resources, Inc. (CRK) are valued within the energy market.

What the Template Contains

  • Pre-Filled DCF Model: Comstock Resources, Inc.’s (CRK) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Comstock Resources, Inc.’s (CRK) 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.

No products were found matching.