National Energy Services Reunited Corp. (NESR) DCF Valuation

National Energy Services Reunited Corp. (NESR) 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

National Energy Services Reunited Corp. (NESR) 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 (NESR) DCF Calculator! Explore authentic National Energy Services Reunited Corp. financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of (NESR).


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 658.4 834.2 876.7 909.5 1,145.9 1,322.2 1,525.6 1,760.3 2,031.1 2,343.5
Revenue Growth, % 0 26.7 5.1 3.74 25.99 15.38 15.38 15.38 15.38 15.38
EBITDA 159.5 165.7 76.7 120.2 217.9 225.0 259.6 299.5 345.6 398.7
EBITDA, % 24.23 19.86 8.75 13.21 19.02 17.01 17.01 17.01 17.01 17.01
Depreciation 88.1 120.7 122.1 115.8 142.2 177.0 204.2 235.6 271.9 313.7
Depreciation, % 13.38 14.47 13.93 12.74 12.41 13.39 13.39 13.39 13.39 13.39
EBIT 71.4 45.0 -45.4 4.3 75.7 48.0 55.3 63.9 73.7 85.0
EBIT, % 10.85 5.39 -5.18 0.47553 6.6 3.63 3.63 3.63 3.63 3.63
Total Cash 73.2 75.0 205.8 78.9 67.8 153.8 177.5 204.8 236.3 272.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 230.1 330.5 315.3 331.4 355.5
Account Receivables, % 34.95 39.62 35.96 36.44 31.02
Inventories 78.8 94.3 93.9 110.5 98.4 144.7 167.0 192.7 222.3 256.5
Inventories, % 11.97 11.3 10.71 12.15 8.59 10.94 10.94 10.94 10.94 10.94
Accounts Payable 65.7 144.6 314.6 353.5 351.2 351.0 404.9 467.2 539.1 622.0
Accounts Payable, % 9.98 17.34 35.88 38.87 30.65 26.54 26.54 26.54 26.54 26.54
Capital Expenditure -107.9 -82.6 -107.1 -122.4 -68.2 -153.2 -176.7 -203.9 -235.3 -271.5
Capital Expenditure, % -16.39 -9.91 -12.21 -13.46 -5.95 -11.58 -11.58 -11.58 -11.58 -11.58
Tax Rate, % 57.85 57.85 57.85 57.85 57.85 57.85 57.85 57.85 57.85 57.85
EBITAT 53.6 25.6 -48.4 5.3 31.9 35.9 41.4 47.8 55.1 63.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -209.5 26.8 152.3 4.8 91.7 -102.1 28.2 32.6 37.6 43.4
WACC, % 6.95 6.31 7.83 7.83 5.8 6.94 6.94 6.94 6.94 6.94
PV UFCF
SUM PV UFCF 15.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 45
Terminal Value 1,532
Present Terminal Value 1,095
Enterprise Value 1,111
Net Debt 417
Equity Value 694
Diluted Shares Outstanding, MM 95
Equity Value Per Share 7.32

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled financials for National Energy Services Reunited Corp. (NESR).
  • Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe how your inputs affect the valuation of National Energy Services Reunited Corp. (NESR).
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Input Parameters: Adjust essential factors such as production volume, operational costs, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other relevant metrics.
  • High-Precision Accuracy: Leverages NESR's actual financial data for trustworthy valuation results.
  • Streamlined Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based NESR DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates the intrinsic value of National Energy Services Reunited Corp. (NESR).
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose This Calculator for National Energy Services Reunited Corp. (NESR)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to NESR’s valuation as you change inputs.
  • Preloaded Data: Comes equipped with NESR’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling National Energy Services Reunited Corp. (NESR) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for National Energy Services Reunited Corp. (NESR).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately regarding National Energy Services Reunited Corp. (NESR).
  • Business Owners: Understand how energy service companies like National Energy Services Reunited Corp. (NESR) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to National Energy Services Reunited Corp. (NESR).

What the Template Contains

  • Pre-Filled DCF Model: National Energy Services Reunited Corp. (NESR)’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for NESR.
  • Financial Ratios: Assess NESR’s profitability, leverage, and operational efficiency.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
  • Financial Statements: Access annual and quarterly reports to support comprehensive evaluations.
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes for NESR.

No products were found matching.