Discounted Cash Flow
Sandridge Energy Inc.
—
—
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 | $768.7m | $-4.3b | $-505.7m | -562.1% | $-7.16 |
| 2017 | $357.3m (-53.5%) | $47.1m (101.1%) | $-38.1m (92.5%) | 13.2% (102.3%) | $1.45 (120.3%) |
| 2018 | $349.4m (-2.2%) | $-9.1m (-119.3%) | $-41.5m (-9.1%) | -2.6% (-119.7%) | $-0.26 (-117.9%) |
| 2019 | $266.8m (-23.6%) | $-449.3m (-4851.0%) | $-70.4m (-69.4%) | -168.4% (-6382.6%) | $-12.68 (-4776.9%) |
| 2020 | $115.0m (-56.9%) | $-277.4m (38.3%) | $27.4m (138.9%) | -241.2% (-43.3%) | $-7.77 (38.7%) |
| 2021 | $168.9m (46.9%) | $116.7m (142.1%) | $98.7m (260.1%) | 69.1% (128.7%) | $3.21 (141.3%) |
| 2022 | $254.3m (50.6%) | $242.2m (107.4%) | $120.6m (22.2%) | 95.2% (37.8%) | $6.59 (105.3%) |
| 2023 | $148.6m (-41.5%) | $60.9m (-74.9%) | $89.2m (-26.0%) | 40.9% (-57.0%) | $1.65 (-75.0%) |
| 2024 | $125.3m (-15.7%) | $63.0m (3.5%) | $47.5m (-46.7%) | 50.3% (22.8%) | $1.70 (3.0%) |
| 2025 | $156.4m (24.8%) | $70.2m (11.5%) | $41.5m (-12.6%) | 44.9% (-10.7%) | $1.91 (12.4%) |
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.