investorscraft@gmail.com

Intrinsic value of Pioneer Natural Resources Company (PXD)

Previous Close$239.07
Intrinsic Value
Upside potential
Previous Close
$239.07

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh148.29 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-09-30.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

Pioneer Natural Resources Company operates as an independent oil and gas exploration and production company in the United States. The company explores for, develops, and produces oil, natural gas liquids (NGLs), and gas. It has operations in the Midland Basin in West Texas. As of December 31, 2021, the company had proved undeveloped reserves and proved developed non-producing reserves of 130 million barrels of oil, 92 million barrels of NGLs, and 462 billion cubic feet of gas; and owned interests in 11 gas processing plants. Pioneer Natural Resources Company was founded in 1997 and is headquartered in Irving, Texas.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %154.4NaN
Revenue, $17870NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m14546NaN
Operating income, $m3324NaN
EBITDA, $m5935NaN
Interest expense (income), $mNaN
Earnings before tax, $m2741NaN
Tax expense, $m628NaN
Net income, $m2113NaN

BALANCE SHEET

Cash and short-term investments, $m4077NaN
Total assets, $m38769NaN
Adjusted assets (=assets-cash), $m34692NaN
Average production assets, $m23474NaN
Working capital, $m2100NaN
Total debt, $m7835NaN
Total liabilities, $m15932NaN
Total equity, $m22837NaN
Debt-to-equity ratio0.343NaN
Adjusted equity ratio0.552NaN

CASH FLOW

Net income, $m2113NaN
Depreciation, amort., depletion, $m2611NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m6059NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-43NaN
Free cash flow, $m6102NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2100
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount