As of 2025-05-15, the Intrinsic Value of Ranger Energy Services Inc (RNGR) is 18.34 USD. This RNGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.72 USD, the upside of Ranger Energy Services Inc is 56.50%.
The range of the Intrinsic Value is 13.19 - 32.14 USD
Based on its market price of 11.72 USD and our intrinsic valuation, Ranger Energy Services Inc (RNGR) is undervalued by 56.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.19 - 32.14 | 18.34 | 56.5% |
| DCF (Growth 10y) | 14.73 - 34.17 | 20.06 | 71.2% |
| DCF (EBITDA 5y) | 10.44 - 15.53 | 11.66 | -0.5% |
| DCF (EBITDA 10y) | 12.65 - 18.94 | 14.41 | 22.9% |
| Fair Value | 4.40 - 4.40 | 4.40 | -62.46% |
| P/E | 8.47 - 11.28 | 10.30 | -12.1% |
| EV/EBITDA | 11.27 - 36.86 | 18.40 | 57.0% |
| EPV | 35.72 - 49.57 | 42.65 | 263.9% |
| DDM - Stable | 7.64 - 25.69 | 16.67 | 42.2% |
| DDM - Multi | 10.59 - 27.21 | 15.19 | 29.6% |
| Market Cap (mil) | 263.70 |
| Beta | 1.29 |
| Outstanding shares (mil) | 22.50 |
| Enterprise Value (mil) | 249.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.57% |
| Cost of Debt | 4.54% |
| WACC | 8.11% |