What is Ranger Energy Services, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Ranger Energy Services, Inc.'s reported free cash flow gives $62.77 per share. The share price was $11.25 on November 10, 2026, 82% 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% | $38.24 | +240% |
| Base | 15.0% | 9.0% | $62.77 | +458% |
| Bull | 20.0% | 8.0% | $108.45 | +864% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $81.34 | $87.13 | $94.21 | $103.06 | $114.43 |
| 8.0% | $67.39 | $71.15 | $75.59 | $80.91 | $87.42 |
| 9.0% | $57.24 | $59.81 | $62.77 | $66.23 | $70.31 |
| 10.0% | $49.55 | $51.37 | $53.44 | $55.81 | $58.53 |
| 11.0% | $43.52 | $44.86 | $46.36 | $48.04 | $49.95 |
Where the presets come from
Base: years 1 to 5 grow at Ranger Energy Services, Inc.'s revenue growth rate over the last 5 fiscal years (23.8% 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