What is ProPetro Holding Corp. worth?
With the base-case assumptions below, a discounted cash flow model on ProPetro Holding Corp.'s reported free cash flow gives $10.60 per share. The share price was $9.59 on September 25, 2026, 10% 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 | 5.0% | 10.0% | $6.48 | -32% |
| Base | 10.0% | 9.0% | $10.60 | +11% |
| Bull | 15.0% | 8.0% | $18.29 | +91% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $13.64 | $14.58 | $15.73 | $17.16 | $19.00 |
| 8.0% | $11.37 | $11.97 | $12.69 | $13.55 | $14.61 |
| 9.0% | $9.71 | $10.12 | $10.60 | $11.16 | $11.82 |
| 10.0% | $8.44 | $8.74 | $9.07 | $9.46 | $9.90 |
| 11.0% | $7.45 | $7.67 | $7.91 | $8.18 | $8.49 |
Where the presets come from
Base: years 1 to 5 grow at ProPetro Holding Corp.'s revenue growth rate over the last 5 fiscal years (10.0% 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