ProPetro Holding Corp. (PUMP) DCF Valuation

ProPetro Holding Corp. (PUMP) DCF Valuation

US | Energy | Oil & Gas Equipment & Services | NYSE
ProPetro Holding Corp. (PUMP) 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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

ProPetro Holding Corp. (PUMP) Bundle

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

TOTAL:

Optimize your time and improve precision with our (PUMP) DCF Calculator! Utilizing real ProPetro data and customizable assumptions, this tool allows you to forecast, analyze, and value ProPetro Holding Corp. 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 2,052.3 789.2 874.5 1,279.7 1,630.4 1,724.1 1,823.3 1,928.1 2,039.0 2,156.2
Revenue Growth, % 0 -61.54 10.81 46.33 27.4 5.75 5.75 5.75 5.75 5.75
EBITDA 502.1 21.2 65.6 293.6 301.7 262.4 277.5 293.4 310.3 328.1
EBITDA, % 24.46 2.68 7.5 22.94 18.5 15.22 15.22 15.22 15.22 15.22
Depreciation 145.3 153.3 133.4 128.1 180.9 216.8 229.2 242.4 256.3 271.1
Depreciation, % 7.08 19.42 15.25 10.01 11.09 12.57 12.57 12.57 12.57 12.57
EBIT 356.8 -132.1 -67.8 165.5 120.8 45.6 48.2 51.0 53.9 57.1
EBIT, % 17.38 -16.74 -7.76 12.93 7.41 2.65 2.65 2.65 2.65 2.65
Total Cash 149.0 68.8 111.9 99.1 41.1 134.6 142.4 150.6 159.2 168.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 212.2 84.2 128.1 215.9 237.0
Account Receivables, % 10.34 10.67 14.65 16.87 14.54
Inventories 2.4 2.7 3.9 5.0 17.7 8.3 8.7 9.2 9.8 10.3
Inventories, % 0.1187 0.34578 0.45157 0.39337 1.09 0.47907 0.47907 0.47907 0.47907 0.47907
Accounts Payable 193.1 79.2 152.6 234.3 161.4 224.5 237.4 251.1 265.5 280.8
Accounts Payable, % 9.41 10.03 17.46 18.31 9.9 13.02 13.02 13.02 13.02 13.02
Capital Expenditure -502.9 -100.6 -143.5 -319.7 -370.9 -349.6 -369.7 -391.0 -413.5 -437.2
Capital Expenditure, % -24.5 -12.75 -16.41 -24.98 -22.75 -20.28 -20.28 -20.28 -20.28 -20.28
Tax Rate, % 25.86 25.86 25.86 25.86 25.86 25.86 25.86 25.86 25.86 25.86
EBITAT 272.4 -105.1 -53.7 45.5 89.6 30.7 32.5 34.4 36.3 38.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -106.7 -38.7 -35.5 -153.3 -207.0 -23.9 -108.9 -115.1 -121.8 -128.8
WACC, % 12.78 12.79 12.79 12.5 12.76 12.73 12.73 12.73 12.73 12.73
PV UFCF
SUM PV UFCF -333.5
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -133
Terminal Value -1,445
Present Terminal Value -794
Enterprise Value -1,127
Net Debt 115
Equity Value -1,242
Diluted Shares Outstanding, MM 113
Equity Value Per Share -10.95

What You Will Receive

  • Comprehensive Financial Model: ProPetro's actual data ensures accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.

Key Features

  • Real-Time PUMP Data: Pre-filled with ProPetro’s historical financials and future projections.
  • Comprehensive Customization: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your specified inputs.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • User-Centric Interface: Intuitive, organized, and suitable for both industry professionals and novices.

How It Works

  1. Download the Template: Get instant access to the Excel-based ProPetro Holding Corp. (PUMP) DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates ProPetro’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for ProPetro Holding Corp. (PUMP)?

  • Accuracy: Utilizes real ProPetro financials to ensure precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate ProPetro Holding Corp.'s (PUMP) valuation when considering stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Gain insights into how large public companies like ProPetro Holding Corp. (PUMP) are appraised.
  • Consultants: Provide detailed valuation reports tailored for clients in the energy sector.
  • Students and Educators: Utilize current data to practice and instruct on valuation strategies.

What the Template Contains

  • Historical Data: Includes ProPetro’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate ProPetro’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of ProPetro’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.