Discounted Cash Flow
Chord Energy Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $704.7m | $-243.0m | $228.0m | -34.5% | $-1.32 |
| 2017 | $1.2b (77.2%) | $123.8m (150.9%) | $507.9m (122.7%) | 9.9% (128.8%) | $0.53 (140.2%) |
| 2018 | $2.3b (86.0%) | $-35.3m (-128.5%) | $-35.3m (-106.9%) | -1.5% (-115.3%) | $-0.11 (-120.8%) |
| 2019 | $2.1b (-10.8%) | $-128.2m (-263.3%) | $892.9m (2629.6%) | -6.2% (-307.2%) | $-0.41 (-272.7%) |
| 2020 | $963.4m (-53.5%) | $-3.6b (-2738.6%) | $202.9m (-77.3%) | -377.9% (-6004.2%) | $-11.46 (-2695.1%) |
| 2021 | $1.6b (64.0%) | $319.6m (108.8%) | $914.1m (350.5%) | 20.2% (105.4%) | $16.15 (240.9%) |
| 2022 | $3.6b (130.8%) | $1.9b (480.8%) | $1.4b (52.4%) | 50.9% (151.6%) | $60.86 (276.8%) |
| 2023 | $3.9b (6.9%) | $1.0b (-44.8%) | $914.2m (-34.4%) | 26.3% (-48.4%) | $24.59 (-59.6%) |
| 2024 | $5.3b (34.8%) | $848.6m (-17.1%) | $918.2m (0.4%) | 16.2% (-38.5%) | $16.32 (-33.6%) |
| 2025 | $4.9b (-7.1%) | $44.5m (-94.8%) | $692.7m (-24.6%) | 0.9% (-94.4%) | $0.74 (-95.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.