/
DCF Valuation
Base-case fair value
$41.78
Intrinsic $55.70 · 25% MOS
Base-case summary
Our base-case DCF for National Energy Services Reunited Corp. (NESR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 55.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow ($118M) — TTM FCF was negative, this produces an intrinsic value of $55.70 per share. A 25% safety margin gives a fair value of $41.78.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative ($0). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF ($118M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
$118M
Cash & equivalents
$93M
Total debt
$312M
Shares outstanding
103M