Ranger Energy Services, Inc. (RNGR) DCF Valuation

Ranger Energy Services, Inc. (RNGR) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Ranger Energy Services, Inc. (RNGR) 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:

Looking to assess the intrinsic value of Ranger Energy Services, Inc.? Our RNGR DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment strategies.


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 336.9 187.8 293.1 608.5 636.6 686.4 740.1 798.0 860.4 927.8
Revenue Growth, % 0 -44.26 56.07 107.61 4.62 7.82 7.82 7.82 7.82 7.82
EBITDA 47.2 19.9 33.3 67.7 74.4 80.7 87.0 93.8 101.2 109.1
EBITDA, % 14.01 10.6 11.36 11.13 11.69 11.76 11.76 11.76 11.76 11.76
Depreciation 34.8 35.0 36.8 44.4 39.9 75.6 81.5 87.9 94.8 102.2
Depreciation, % 10.33 18.64 12.56 7.3 6.27 11.02 11.02 11.02 11.02 11.02
EBIT 12.4 -15.1 -3.5 23.3 34.5 5.1 5.5 5.9 6.4 6.9
EBIT, % 3.68 -8.04 -1.19 3.83 5.42 0.7389 0.7389 0.7389 0.7389 0.7389
Total Cash 6.9 2.8 .6 3.7 15.7 9.4 10.1 10.9 11.7 12.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.7 27.0 93.8 118.1 103.1
Account Receivables, % 12.67 14.38 32 19.41 16.2
Inventories 3.8 2.3 2.5 5.9 6.4 7.1 7.7 8.3 8.9 9.6
Inventories, % 1.13 1.22 0.85295 0.9696 1.01 1.04 1.04 1.04 1.04 1.04
Accounts Payable 13.8 10.5 20.7 24.3 31.3 35.2 38.0 41.0 44.2 47.6
Accounts Payable, % 4.1 5.59 7.06 3.99 4.92 5.13 5.13 5.13 5.13 5.13
Capital Expenditure -24.2 -7.2 -5.6 -13.8 -36.5 -28.7 -31.0 -33.4 -36.0 -38.8
Capital Expenditure, % -7.18 -3.83 -1.91 -2.27 -5.73 -4.19 -4.19 -4.19 -4.19 -4.19
Tax Rate, % 23.23 23.23 23.23 23.23 23.23 23.23 23.23 23.23 23.23 23.23
EBITAT 8.3 -12.9 -.9 22.0 26.5 3.5 3.8 4.1 4.4 4.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -13.8 28.8 -26.5 28.5 51.4 26.8 46.4 50.0 53.9 58.2
WACC, % 6.76 6.92 6.4 7 6.85 6.79 6.79 6.79 6.79 6.79
PV UFCF
SUM PV UFCF 190.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 60
Terminal Value 1,832
Present Terminal Value 1,319
Enterprise Value 1,510
Net Debt 18
Equity Value 1,491
Diluted Shares Outstanding, MM 25
Equity Value Per Share 59.67

What You Will Get

  • Real Ranger Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Ranger Energy Services’ fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life RNGR Financials: Pre-filled historical and projected data for Ranger Energy Services, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Ranger Energy’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Ranger Energy’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Ranger Energy Services data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Ranger Energy Services' intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Ranger Energy Services, Inc. (RNGR)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Ranger Energy Services.
  • Flexible Parameters: Modify yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Ranger Energy Services.
  • Data-Rich Environment: Comes with historical and projected data for precise analysis.
  • High-Quality Output: Perfect for financial analysts, investors, and consultants focusing on the energy sector.

Who Should Utilize Ranger Energy Services, Inc. (RNGR)?

  • Investors: Assess Ranger Energy's market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand how energy service companies like Ranger are appraised.
  • Consultants: Provide clients with detailed valuation analyses and reports.
  • Students and Educators: Apply industry data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Ranger Energy Services’ financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Ranger Energy Services’ profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.