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

$10.16

Today's Fair Value

$0.41 -95.96%

Margin of Safety

-2378.05%

Projected Value (5Y)

$0.66 -93.5%

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: 9.11x)

Discount Rate