DCF Calculator

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

Ranger Energy Services, Inc. (RNGR)

Energy | Oil & Gas Equipment & Services

Today's Price

$15.72

Today's Fair Value

$5.35 -65.97%

Margin of Safety

-193.83%

Projected Value (5Y)

$8.61 -45.23%

Dividends Paid (5Y)

$2.10

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.54% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 16.33% | CAGR (5y): 21.58%

Dividend Growth Rate

Regression: 62.35% | CAGR (5y): 68.69%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.09x)

Discount Rate