Crescent Energy Company (CRGY) 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
Crescent Energy Company (CRGY) Bundle
Designed for accuracy, our (CRGY) DCF Calculator allows you to evaluate the valuation of Crescent Energy Company using actual financial data, providing complete flexibility to modify all essential parameters for improved projections.
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 | 1,087.2 | 754.2 | 1,477.0 | 3,057.1 | 2,382.6 | 2,710.4 | 3,083.3 | 3,507.6 | 3,990.2 | 4,539.1 |
| Revenue Growth, % | 0 | -30.63 | 95.83 | 106.98 | -22.06 | 13.76 | 13.76 | 13.76 | 13.76 | 13.76 |
| EBITDA | 416.5 | 194.3 | -69.0 | 1,145.8 | 1,166.8 | 790.6 | 899.4 | 1,023.2 | 1,163.9 | 1,324.1 |
| EBITDA, % | 38.31 | 25.76 | -4.67 | 37.48 | 48.97 | 29.17 | 29.17 | 29.17 | 29.17 | 29.17 |
| Depreciation | 311.2 | 372.3 | 312.8 | 532.9 | 675.8 | 785.8 | 893.9 | 1,016.9 | 1,156.8 | 1,316.0 |
| Depreciation, % | 28.62 | 49.36 | 21.18 | 17.43 | 28.36 | 28.99 | 28.99 | 28.99 | 28.99 | 28.99 |
| EBIT | 105.3 | -178.0 | -381.8 | 612.8 | 491.0 | 4.8 | 5.5 | 6.3 | 7.1 | 8.1 |
| EBIT, % | 9.69 | -23.6 | -25.85 | 20.05 | 20.61 | 0.17864 | 0.17864 | 0.17864 | 0.17864 | 0.17864 |
| Total Cash | 19.9 | 36.9 | 128.6 | -10.8 | 3.0 | 82.4 | 93.7 | 106.6 | 121.3 | 138.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 103.3 | 111.8 | 342.2 | 459.8 | 506.7 | 454.3 | 516.8 | 587.9 | 668.8 | 760.8 |
| Account Receivables, % | 9.5 | 14.83 | 23.17 | 15.04 | 21.27 | 16.76 | 16.76 | 16.76 | 16.76 | 16.76 |
| Inventories | .0 | .4 | .0 | 40.3 | .0 | 7.5 | 8.5 | 9.7 | 11.0 | 12.5 |
| Inventories, % | 0.000000092 | 0.05860351 | 0.0000000677 | 1.32 | 0 | 0.27528 | 0.27528 | 0.27528 | 0.27528 | 0.27528 |
| Accounts Payable | 45.9 | 24.0 | 96.0 | 144.6 | 135.5 | 131.8 | 150.0 | 170.6 | 194.1 | 220.8 |
| Accounts Payable, % | 4.22 | 3.19 | 6.5 | 4.73 | 5.69 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| Capital Expenditure | -338.6 | -126.2 | -270.7 | -1,219.3 | -1,430.6 | -900.6 | -1,024.5 | -1,165.4 | -1,325.8 | -1,508.2 |
| Capital Expenditure, % | -31.15 | -16.73 | -18.33 | -39.89 | -60.04 | -33.23 | -33.23 | -33.23 | -33.23 | -33.23 |
| Tax Rate, % | 80.42 | 80.42 | 80.42 | 80.42 | 80.42 | 80.42 | 80.42 | 80.42 | 80.42 | 80.42 |
| EBITAT | 105.3 | -178.0 | -381.5 | 569.8 | 96.2 | 4.0 | 4.5 | 5.2 | 5.9 | 6.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 20.4 | 37.3 | -497.4 | -225.9 | -674.4 | -69.5 | -171.4 | -195.0 | -221.8 | -252.4 |
| WACC, % | 8.75 | 8.75 | 8.75 | 8.37 | 4.4 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -705.2 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -254 | |||||||||
| Terminal Value | -3,473 | |||||||||
| Present Terminal Value | -2,385 | |||||||||
| Enterprise Value | -3,090 | |||||||||
| Net Debt | 1,762 | |||||||||
| Equity Value | -4,852 | |||||||||
| Diluted Shares Outstanding, MM | 67 | |||||||||
| Equity Value Per Share | -71.98 |
What You Will Get
- Real CRGY Financial Data: Pre-filled with Crescent Energy’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Crescent Energy’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Customizable Forecast Inputs: Adjust essential metrics such as production growth, operating expenses, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Crescent Energy's (CRGY) actual financial data for credible valuation results.
- Effortless Scenario Analysis: Easily explore various assumptions and evaluate results side by side.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for Crescent Energy Company (CRGY).
- Step 2: Review Crescent Energy's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as production growth, discount rates, and operational costs (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and utilize the results for your investment strategies.
Why Choose Crescent Energy Company (CRGY) Calculator?
- Accuracy: Utilizes real Crescent Energy financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various input parameters.
- Time-Saving: Eliminates the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users with any level of financial modeling knowledge.
Who Should Use This Product?
- Investors: Accurately assess Crescent Energy Company’s (CRGY) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Crescent Energy Company (CRGY).
- Consultants: Efficiently customize the template for valuation reports tailored to clients interested in Crescent Energy Company (CRGY).
- Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading energy firms like Crescent Energy Company (CRGY).
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Crescent Energy Company (CRGY).
What the Template Contains
- Historical Data: Includes Crescent Energy Company’s (CRGY) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Crescent Energy Company’s (CRGY) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Crescent Energy Company’s (CRGY) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.