Discounted Cash Flow (DCF) Analysis Levered
Patterson-UTI Energy, Inc. (PTEN)
$11.31
-0.27 (-2.33%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 3,327 | 2,470.68 | 1,124.25 | 1,357.08 | 2,647.59 | 2,883.03 | 3,139.40 | 3,418.57 | 3,722.57 | 4,053.59 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue (%) | ||||||||||
Operating Cash Flow | 730.67 | 696.20 | 278.86 | 95.50 | 566.19 | 596.02 | 649.02 | 706.73 | 769.58 | 838.01 |
Operating Cash Flow (%) | ||||||||||
Capital Expenditure | -641.46 | -347.51 | -145.48 | -166.32 | -436.80 | -432.68 | -471.16 | -513.06 | -558.68 | -608.36 |
Capital Expenditure (%) | ||||||||||
Free Cash Flow | 89.21 | 348.69 | 133.38 | -70.82 | 129.39 | 163.33 | 177.86 | 193.67 | 210.89 | 229.65 |
Weighted Average Cost Of Capital
Share price | $ 11.31 |
---|---|
Beta | 2.287 |
Diluted Shares Outstanding | 219.50 |
Cost of Debt | |
Tax Rate | 7.87 |
After-tax Cost of Debt | 4.33% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 14.539 |
Total Debt | 855.65 |
Total Equity | 2,482.50 |
Total Capital | 3,338.15 |
Debt Weighting | 25.63 |
Equity Weighting | 74.37 |
Wacc |
Build Up Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 3,327 | 2,470.68 | 1,124.25 | 1,357.08 | 2,647.59 | 2,883.03 | 3,139.40 | 3,418.57 | 3,722.57 | 4,053.59 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 730.67 | 696.20 | 278.86 | 95.50 | 566.19 | 596.02 | 649.02 | 706.73 | 769.58 | 838.01 |
Capital Expenditure | -641.46 | -347.51 | -145.48 | -166.32 | -436.80 | -432.68 | -471.16 | -513.06 | -558.68 | -608.36 |
Free Cash Flow | 89.21 | 348.69 | 133.38 | -70.82 | 129.39 | 163.33 | 177.86 | 193.67 | 210.89 | 229.65 |
WACC | ||||||||||
PV LFCF | 145.94 | 141.99 | 138.15 | 134.41 | 130.78 | |||||
SUM PV LFCF | 691.26 |
Terminal Value
Growth in perpetuity method: | |
---|---|
Long-term growth rate | |
WACC (%) | 11.92 |
Free cash flow (t + 1) | 234.24 |
Terminal Value | 2,361.30 |
Present Value of Terminal Value | 1,344.66 |
Intrinsic Value
Enterprise Value | 2,035.92 |
---|---|
Net Debt | 718.10 |
Equity Value | 1,317.82 |
Shares Outstanding | 219.50 |
Equity Value Per Share | 6.00 |