DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

ProPetro Holding Corp. (PUMP)

Energy | Oil & Gas Equipment & Services

Today's Price

$7.73

Today's Fair Value

$0.05 -99.35%

Margin of Safety

-15360.00%

Projected Value (5Y)

$0.08 -98.97%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -10.75% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.46% | CAGR (5y): 0.89%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.16x)

Discount Rate