Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Pioneer Natural Resources Company (PXD)

Previous Close$270.80
Intrinsic Value$264.00
Upside potential  -3%
Previous Close
$270.80
Intrinsic Value
$264.00*
Potential        
-3%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %65.9NaN
Revenue, $24294NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m14027NaN
Operating income, $m10267NaN
EBITDA, $m12890NaN
Interest expense (income), $mNaN
Earnings before tax, $m9951NaN
Tax expense, $m2106NaN
Net income, $m7845NaN

BALANCE SHEET

Cash and short-term investments, $m1204NaN
Total assets, $m35740NaN
Adjusted assets (=assets-cash), $m34536NaN
Average production assets, $m29149NaN
Working capital, $m-161NaN
Total debt, $m4904NaN
Total liabilities, $m13199NaN
Total equity, $m22541NaN
Debt-to-equity ratio0.218NaN
Adjusted equity ratio0.640NaN

CASH FLOW

Net income, $m7845NaN
Depreciation, amort., depletion, $m2623NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m11348NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3666NaN
Free cash flow, $m15014NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-161
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount