/
DCF Valuation
Base-case fair value
$18.96
Intrinsic $25.27 · 25% MOS
Base-case summary
Our base-case DCF for Ring Energy, Inc. (REI) projects 10 years of free cash flow growth at 15.3% for years 1–5 and 7.7% for years 6–10, anchored to 15.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $148M in trailing free cash flow, this produces an intrinsic value of $25.27 per share. A 25% safety margin gives a fair value of $18.96.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$148M
Cash & equivalents
$1M
Total debt
$428M
Shares outstanding
209M