Evolution Petroleum Corporation (EPM) DCF Valuation

Evolution Petroleum Corporation (EPM) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Evolution Petroleum Corporation (EPM) Bundle

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

TOTAL:

Enhance your investment strategies with the Evolution Petroleum Corporation (EPM) DCF Calculator! Explore real financial data for Apple, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Evolution Petroleum Corporation (EPM).


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 29.6 32.7 108.9 128.5 85.9 106.3 131.7 163.0 201.9 250.0
Revenue Growth, % 0 10.48 233.08 17.98 -33.18 23.82 23.82 23.82 23.82 23.82
EBITDA 11.0 -16.2 49.7 59.4 27.0 23.6 29.3 36.2 44.8 55.5
EBITDA, % 37.2 -49.39 45.6 46.21 31.46 22.22 22.22 22.22 22.22 22.22
Depreciation 5.8 5.2 8.1 14.3 20.1 16.4 20.3 25.1 31.1 38.6
Depreciation, % 19.46 15.8 7.39 11.11 23.36 15.43 15.43 15.43 15.43 15.43
EBIT 5.3 -21.3 41.6 45.1 7.0 7.2 8.9 11.1 13.7 17.0
EBIT, % 17.74 -65.19 38.21 35.1 8.1 6.79 6.79 6.79 6.79 6.79
Total Cash 19.7 5.3 8.3 11.0 6.4 22.6 28.0 34.6 42.9 53.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.2 8.7 26.7 7.9 11.2
Account Receivables, % 17.44 26.56 24.5 6.13 13.03
Inventories .0 .0 2.6 .0 -.3 .4 .5 .6 .8 1.0
Inventories, % 0 0 2.4 0.000000778 -0.40407 0.39841 0.39841 0.39841 0.39841 0.39841
Accounts Payable 1.5 1.6 15.1 5.9 8.3 8.1 10.0 12.4 15.4 19.0
Accounts Payable, % 4.97 4.93 13.89 4.58 9.67 7.61 7.61 7.61 7.61 7.61
Capital Expenditure -11.1 -18.8 -54.9 -7.0 -49.6 -44.3 -54.9 -67.9 -84.1 -104.2
Capital Expenditure, % -37.37 -57.39 -50.38 -5.44 -57.8 -41.68 -41.68 -41.68 -41.68 -41.68
Tax Rate, % 25.78 25.78 25.78 25.78 25.78 25.78 25.78 25.78 25.78 25.78
EBITAT 8.3 -16.4 33.0 35.1 5.2 5.9 7.3 9.0 11.2 13.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.7 -33.3 -20.9 54.5 -25.0 -30.5 -29.9 -37.0 -45.8 -56.7
WACC, % 7.72 7.52 7.54 7.53 7.5 7.56 7.56 7.56 7.56 7.56
PV UFCF
SUM PV UFCF -157.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -57
Terminal Value -808
Present Terminal Value -561
Enterprise Value -719
Net Debt 33
Equity Value -752
Diluted Shares Outstanding, MM 33
Equity Value Per Share -22.85

What You Will Receive

  • Comprehensive Financial Model: Evolution Petroleum’s actual data allows for accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Historical Data: Evolution Petroleum Corporation’s (EPM) financial statements and detailed forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe the intrinsic value of Evolution Petroleum Corporation (EPM) update instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

  1. Step 1: Download the Excel file for Evolution Petroleum Corporation (EPM).
  2. Step 2: Review the pre-filled financial data and forecasts for Evolution Petroleum Corporation (EPM).
  3. Step 3: Adjust key inputs such as production growth, operating expenses, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for your investment strategies.

Why Choose This Calculator for Evolution Petroleum Corporation (EPM)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for EPM.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for (EPM).
  • Detailed Insights: Automatically computes Evolution Petroleum’s intrinsic value and Net Present Value.
  • Preloaded Data: Includes historical and projected data for accurate analysis of (EPM).
  • Professional Quality: Perfect for financial analysts, investors, and consultants focusing on (EPM).

Who Should Use This Product?

  • Investors: Evaluate Evolution Petroleum Corporation's (EPM) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for (EPM).
  • Startup Founders: Understand the valuation strategies of established companies like Evolution Petroleum Corporation (EPM).
  • Consultants: Provide comprehensive valuation reports tailored for clients interested in (EPM).
  • Students and Educators: Utilize real-time data from (EPM) to practice and instruct on valuation principles.

What the Template Contains

  • Preloaded EPM Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.