As of 2024-12-14, the Intrinsic Value of ProPetro Holding Corp (PUMP) is
12.35 USD. This PUMP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.12 USD, the upside of ProPetro Holding Corp is
35.40%.
The range of the Intrinsic Value is 9.08 - 19.76 USD
12.35 USD
Intrinsic Value
PUMP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.08 - 19.76 |
12.35 |
35.4% |
| DCF (Growth 10y) |
9.33 - 18.74 |
12.25 |
34.3% |
| DCF (EBITDA 5y) |
14.74 - 24.30 |
17.03 |
86.7% |
| DCF (EBITDA 10y) |
13.42 - 22.69 |
15.92 |
74.6% |
| Fair Value |
-33.50 - -33.50 |
-33.50 |
-467.27% |
| P/E |
(12.14) - 8.81 |
(2.91) |
-131.9% |
| EV/EBITDA |
10.81 - 42.23 |
22.41 |
145.7% |
| EPV |
5.56 - 7.96 |
6.76 |
-25.9% |
| DDM - Stable |
(10.21) - (29.24) |
(19.73) |
-316.3% |
| DDM - Multi |
6.81 - 15.37 |
9.46 |
3.7% |
PUMP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
938.72 |
| Beta |
0.89 |
| Outstanding shares (mil) |
102.93 |
| Enterprise Value (mil) |
974.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.65% |
| Cost of Debt |
4.48% |
| WACC |
8.12% |