investorscraft@gmail.com

Intrinsic value of Pioneer Natural Resources Company (PXD)

Previous Close$266.48
Intrinsic Value
Upside potential
Previous Close
$266.48

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, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
64,701

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  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.

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, $m5829NaN
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, $m2505NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m6114NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-43NaN
Free cash flow, $m6157NaN
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