Discounted Cash Flow
Gulfport 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) |
|---|---|---|---|---|---|
| 2015 | $709.5m | $-1.2b | — | -172.6% | $-12.27 |
| 2016 | $385.9m (-45.6%) | $-979.7m (20.0%) | $337.8m | -253.9% (-47.0%) | $-7.97 (35.0%) |
| 2017 | $1.3b (242.1%) | $435.2m (144.4%) | $679.9m (101.2%) | 33.0% (113.0%) | $2.42 (130.4%) |
| 2018 | $1.4b (2.6%) | $430.6m (-1.1%) | $752.5m (10.7%) | 31.8% (-3.6%) | $2.46 (1.7%) |
| 2019 | $1.3b (-0.7%) | $-2.0b (-565.1%) | $724.0m (-3.8%) | -148.8% (-568.2%) | $-12.49 (-607.7%) |
| 2020 | $866.5m (-35.6%) | $-1.6b (18.8%) | $95.3m (-86.8%) | -187.5% (-26.1%) | $-10.14 (18.8%) |
| 2022 | $1.3b (53.6%) | $494.7m (130.4%) | $278.3m (192.0%) | 37.2% (119.8%) | $20.45 (301.7%) |
| 2023 | $1.8b (34.6%) | $1.5b (197.3%) | $185.8m (-33.2%) | 82.1% (120.9%) | $67.24 (228.8%) |
| 2024 | $958.1m (-46.5%) | $-261.4m (-117.8%) | $195.9m (5.4%) | -27.3% (-133.2%) | $-14.72 (-121.9%) |
| 2025 | $1.4b (48.5%) | $427.8m (263.7%) | $275.6m (40.7%) | 30.1% (210.2%) | $21.74 (247.7%) |
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.