Intrinsic value of Earthstone Energy, Inc. (ESTE)

[per Chepakovich valuation model]

other valuations of ESTE

[per Chepakovich valuation model]  See other valuations of ESTE stock

Previous Close$8.66
Intrinsic Value
Upside potential
Previous Close
$8.66

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-24.4NaN
Revenue, $145NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m229NaN
Operating income, $m-85NaN
EBITDA, $m12NaN
Interest expense (income), $mNaN
Earnings before tax, $m-14NaN
Tax expense, $m-0NaN
Net income, $m-14NaN

BALANCE SHEET

Cash and short-term investments, $m1NaN
Total assets, $m1005NaN
Adjusted assets (=assets-cash), $m1004NaN
Average production assets, $m1016NaN
Working capital, $m-20NaN
Total debt, $m118NaN
Total liabilities, $m660NaN
Total equity, $m345NaN
Debt-to-equity ratio0.342NaN
Adjusted equity ratio0.344NaN

CASH FLOW

Net income, $m-14NaN
Depreciation, amort., depletion, $m97NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m132NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-88NaN
Free cash flow, $m219NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-20
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN