Select Energy Services, Inc. (WTTR) DCF Valuation

Select Energy Services, Inc. (WTTR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Select Energy Services, Inc. (WTTR) 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:

Explore Select Energy Services, Inc. (WTTR) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Select Energy Services, Inc. (WTTR) intrinsic value and inform your investment decisions.


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 1,291.6 605.1 764.6 1,387.4 1,585.4 1,858.5 2,178.8 2,554.3 2,994.4 3,510.5
Revenue Growth, % 0 -53.15 26.36 81.45 14.27 17.23 17.23 17.23 17.23 17.23
EBITDA 155.6 -299.4 44.5 164.0 166.3 -34.6 -40.5 -47.5 -55.7 -65.3
EBITDA, % 12.05 -49.48 5.82 11.82 10.49 -1.86 -1.86 -1.86 -1.86 -1.86
Depreciation 120.7 101.7 92.5 115.7 141.1 206.2 241.7 283.4 332.2 389.5
Depreciation, % 9.34 16.8 12.09 8.34 8.9 11.1 11.1 11.1 11.1 11.1
EBIT 34.9 -401.1 -47.9 48.3 25.2 -240.8 -282.3 -330.9 -387.9 -454.8
EBIT, % 2.71 -66.28 -6.27 3.48 1.59 -12.95 -12.95 -12.95 -12.95 -12.95
Total Cash 79.3 169.0 85.8 7.3 57.1 183.7 215.4 252.5 296.0 347.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 272.3 129.5 233.0 435.1 322.8
Account Receivables, % 21.08 21.39 30.48 31.36 20.36
Inventories 37.5 33.4 44.5 41.2 38.7 73.0 85.6 100.3 117.6 137.9
Inventories, % 2.91 5.52 5.81 2.97 2.44 3.93 3.93 3.93 3.93 3.93
Accounts Payable 33.6 12.1 35.3 61.8 46.7 61.7 72.4 84.9 99.5 116.6
Accounts Payable, % 2.6 2 4.61 4.45 2.94 3.32 3.32 3.32 3.32 3.32
Capital Expenditure -110.1 -21.2 -40.0 -71.9 -135.9 -115.3 -135.2 -158.5 -185.8 -217.8
Capital Expenditure, % -8.53 -3.51 -5.23 -5.18 -8.57 -6.2 -6.2 -6.2 -6.2 -6.2
Tax Rate, % -257.31 -257.31 -257.31 -257.31 -257.31 -257.31 -257.31 -257.31 -257.31 -257.31
EBITAT 23.8 -399.6 -48.1 41.1 90.1 -218.0 -255.6 -299.6 -351.2 -411.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -242.0 -193.6 -87.1 -87.3 195.0 -287.0 -230.8 -270.6 -317.2 -371.8
WACC, % 12.05 12.15 12.15 12.1 12.15 12.12 12.12 12.12 12.12 12.12
PV UFCF
SUM PV UFCF -1,042.2
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -385
Terminal Value -4,465
Present Terminal Value -2,520
Enterprise Value -3,562
Net Debt -4
Equity Value -3,559
Diluted Shares Outstanding, MM 103
Equity Value Per Share -34.43

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled financials for Select Energy Services, Inc. (WTTR).
  • 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: Instantly observe how your inputs affect the valuation of Select Energy Services, Inc. (WTTR).
  • 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

  • Accurate Financial Data: Obtain reliable pre-loaded historical figures and future forecasts for Select Energy Services, Inc. (WTTR).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: User-friendly charts and summaries to effectively visualize valuation outcomes.
  • Designed for All Users: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Select Energy Services, Inc. (WTTR).
  2. Step 2: Review the pre-filled financial data and forecasts for Select Energy Services.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, 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 apply the results to inform your investment decisions.

Why Choose This Calculator for Select Energy Services, Inc. (WTTR)?

  • Accuracy: Utilizes real Select Energy financial data to guarantee precision.
  • Flexibility: Built for users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive interface, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Select Energy Services, Inc. (WTTR)'s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Select Energy Services, Inc. (WTTR).
  • Consultants: Create detailed valuation reports for clients in the energy sector.
  • Students and Educators: Utilize current data to learn and teach valuation principles effectively.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Select Energy Services, Inc. (WTTR).
  • Real-World Data: Select Energy Services’ historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables to present clear, actionable results.

No products were found matching.