What is Primeenergy Resources Corp worth?
With the base-case assumptions below, a discounted cash flow model on Primeenergy Resources Corp's reported free cash flow gives $295.28 per share. The share price was $208.67 on September 25, 2026, 29% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $184.06 | -12% |
| Base | 15.0% | 9.0% | $295.28 | +42% |
| Bull | 20.0% | 8.0% | $502.36 | +141% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $379.48 | $405.73 | $437.82 | $477.93 | $529.50 |
| 8.0% | $316.22 | $333.25 | $353.37 | $377.52 | $407.03 |
| 9.0% | $270.20 | $281.84 | $295.28 | $310.95 | $329.47 |
| 10.0% | $235.31 | $243.58 | $252.97 | $263.69 | $276.06 |
| 11.0% | $208.00 | $214.07 | $220.85 | $228.48 | $237.13 |
Where the presets come from
Base: years 1 to 5 grow at Primeenergy Resources Corp's revenue growth rate over the last 5 fiscal years (26.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions