Intrinsic value of Bonanza Creek Energy, Inc. - BCEI

Previous Close

$21.63

  Intrinsic Value

$10.51

stock screener

  Rating & Target

str. sell

-51%

Previous close

$21.63

 
Intrinsic value

$10.51

 
Up/down potential

-51%

 
Rating

str. sell

We calculate the intrinsic value of BCEI stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.4

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  31.90
  29.21
  26.79
  24.61
  22.65
  20.88
  19.30
  17.87
  16.58
  15.42
  14.38
  13.44
  12.60
  11.84
  11.15
  10.54
  9.98
  9.49
  9.04
  8.63
  8.27
  7.94
  7.65
  7.38
  7.15
  6.93
  6.74
  6.56
  6.41
  6.27
Revenue, $m
  365
  472
  599
  746
  915
  1,106
  1,319
  1,555
  1,813
  2,092
  2,393
  2,715
  3,057
  3,419
  3,800
  4,200
  4,620
  5,058
  5,515
  5,991
  6,487
  7,002
  7,538
  8,094
  8,673
  9,274
  9,899
  10,548
  11,224
  11,928
Variable operating expenses, $m
  607
  784
  994
  1,239
  1,519
  1,837
  2,191
  2,583
  3,011
  3,475
  3,975
  4,509
  5,077
  5,678
  6,312
  6,977
  7,673
  8,401
  9,161
  9,952
  10,775
  11,630
  12,520
  13,445
  14,405
  15,404
  16,442
  17,521
  18,644
  19,812
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  607
  784
  994
  1,239
  1,519
  1,837
  2,191
  2,583
  3,011
  3,475
  3,975
  4,509
  5,077
  5,678
  6,312
  6,977
  7,673
  8,401
  9,161
  9,952
  10,775
  11,630
  12,520
  13,445
  14,405
  15,404
  16,442
  17,521
  18,644
  19,812
Operating income, $m
  -242
  -312
  -396
  -493
  -605
  -731
  -872
  -1,028
  -1,198
  -1,383
  -1,582
  -1,794
  -2,021
  -2,260
  -2,512
  -2,776
  -3,054
  -3,343
  -3,645
  -3,960
  -4,288
  -4,628
  -4,982
  -5,350
  -5,733
  -6,130
  -6,543
  -6,972
  -7,419
  -7,884
EBITDA, $m
  -186
  -241
  -305
  -380
  -466
  -564
  -672
  -792
  -924
  -1,066
  -1,220
  -1,384
  -1,558
  -1,742
  -1,937
  -2,141
  -2,354
  -2,578
  -2,811
  -3,054
  -3,306
  -3,569
  -3,842
  -4,125
  -4,420
  -4,726
  -5,045
  -5,376
  -5,721
  -6,079
Interest expense (income), $m
  0
  3
  6
  10
  15
  21
  27
  35
  43
  52
  62
  73
  84
  97
  110
  124
  138
  154
  170
  187
  204
  223
  242
  261
  282
  304
  326
  349
  373
  398
  424
Earnings before tax, $m
  -244
  -318
  -406
  -508
  -625
  -758
  -907
  -1,071
  -1,250
  -1,445
  -1,654
  -1,879
  -2,117
  -2,369
  -2,635
  -2,915
  -3,207
  -3,513
  -3,832
  -4,164
  -4,510
  -4,870
  -5,244
  -5,632
  -6,036
  -6,456
  -6,892
  -7,345
  -7,817
  -8,308
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -244
  -318
  -406
  -508
  -625
  -758
  -907
  -1,071
  -1,250
  -1,445
  -1,654
  -1,879
  -2,117
  -2,369
  -2,635
  -2,915
  -3,207
  -3,513
  -3,832
  -4,164
  -4,510
  -4,870
  -5,244
  -5,632
  -6,036
  -6,456
  -6,892
  -7,345
  -7,817
  -8,308

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  1,400
  1,809
  2,293
  2,858
  3,505
  4,237
  5,054
  5,957
  6,945
  8,016
  9,169
  10,401
  11,712
  13,098
  14,559
  16,093
  17,700
  19,379
  21,131
  22,955
  24,854
  26,828
  28,880
  31,012
  33,228
  35,532
  37,926
  40,415
  43,005
  45,700
Adjusted assets (=assets-cash), $m
  1,400
  1,809
  2,293
  2,858
  3,505
  4,237
  5,054
  5,957
  6,945
  8,016
  9,169
  10,401
  11,712
  13,098
  14,559
  16,093
  17,700
  19,379
  21,131
  22,955
  24,854
  26,828
  28,880
  31,012
  33,228
  35,532
  37,926
  40,415
  43,005
  45,700
Revenue / Adjusted assets
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
  0.261
Average production assets, $m
  1,277
  1,650
  2,093
  2,608
  3,198
  3,866
  4,612
  5,436
  6,337
  7,314
  8,366
  9,491
  10,686
  11,951
  13,284
  14,684
  16,151
  17,683
  19,281
  20,946
  22,678
  24,479
  26,352
  28,297
  30,319
  32,421
  34,605
  36,877
  39,240
  41,699
Working capital, $m
  -16
  -20
  -26
  -32
  -39
  -48
  -57
  -67
  -78
  -90
  -103
  -117
  -131
  -147
  -163
  -181
  -199
  -217
  -237
  -258
  -279
  -301
  -324
  -348
  -373
  -399
  -426
  -454
  -483
  -513
Total debt, $m
  113
  189
  279
  384
  504
  640
  793
  960
  1,144
  1,343
  1,558
  1,787
  2,031
  2,289
  2,560
  2,846
  3,145
  3,457
  3,783
  4,122
  4,475
  4,842
  5,224
  5,621
  6,033
  6,461
  6,907
  7,370
  7,851
  8,353
Total liabilities, $m
  260
  336
  427
  532
  652
  788
  940
  1,108
  1,292
  1,491
  1,705
  1,935
  2,178
  2,436
  2,708
  2,993
  3,292
  3,605
  3,930
  4,270
  4,623
  4,990
  5,372
  5,768
  6,180
  6,609
  7,054
  7,517
  7,999
  8,500
Total equity, $m
  1,139
  1,472
  1,867
  2,326
  2,853
  3,449
  4,114
  4,849
  5,653
  6,525
  7,464
  8,467
  9,533
  10,662
  11,851
  13,100
  14,408
  15,775
  17,200
  18,685
  20,231
  21,838
  23,508
  25,244
  27,048
  28,923
  30,871
  32,898
  35,006
  37,200
Total liabilities and equity, $m
  1,399
  1,808
  2,294
  2,858
  3,505
  4,237
  5,054
  5,957
  6,945
  8,016
  9,169
  10,402
  11,711
  13,098
  14,559
  16,093
  17,700
  19,380
  21,130
  22,955
  24,854
  26,828
  28,880
  31,012
  33,228
  35,532
  37,925
  40,415
  43,005
  45,700
Debt-to-equity ratio
  0.100
  0.130
  0.150
  0.170
  0.180
  0.190
  0.190
  0.200
  0.200
  0.210
  0.210
  0.210
  0.210
  0.210
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
  0.220
Adjusted equity ratio
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814
  0.814

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -244
  -318
  -406
  -508
  -625
  -758
  -907
  -1,071
  -1,250
  -1,445
  -1,654
  -1,879
  -2,117
  -2,369
  -2,635
  -2,915
  -3,207
  -3,513
  -3,832
  -4,164
  -4,510
  -4,870
  -5,244
  -5,632
  -6,036
  -6,456
  -6,892
  -7,345
  -7,817
  -8,308
Depreciation, amort., depletion, $m
  55
  71
  91
  113
  138
  167
  200
  235
  274
  317
  362
  411
  463
  517
  575
  636
  699
  765
  835
  907
  982
  1,060
  1,141
  1,225
  1,313
  1,404
  1,498
  1,596
  1,699
  1,805
Funds from operations, $m
  -189
  -247
  -315
  -395
  -487
  -591
  -707
  -835
  -976
  -1,128
  -1,292
  -1,468
  -1,654
  -1,852
  -2,060
  -2,279
  -2,508
  -2,748
  -2,997
  -3,258
  -3,529
  -3,810
  -4,103
  -4,407
  -4,724
  -5,052
  -5,394
  -5,749
  -6,119
  -6,503
Change in working capital, $m
  -4
  -5
  -5
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -14
  -15
  -16
  -16
  -17
  -18
  -19
  -20
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -29
  -30
Cash from operations, $m
  -185
  -242
  -310
  -389
  -480
  -583
  -698
  -825
  -965
  -1,116
  -1,279
  -1,454
  -1,640
  -1,836
  -2,044
  -2,262
  -2,490
  -2,729
  -2,978
  -3,237
  -3,507
  -3,788
  -4,080
  -4,383
  -4,699
  -5,026
  -5,367
  -5,721
  -6,089
  -6,473
Maintenance CAPEX, $m
  -42
  -55
  -71
  -91
  -113
  -138
  -167
  -200
  -235
  -274
  -317
  -362
  -411
  -463
  -517
  -575
  -636
  -699
  -765
  -835
  -907
  -982
  -1,060
  -1,141
  -1,225
  -1,313
  -1,404
  -1,498
  -1,596
  -1,699
New CAPEX, $m
  -309
  -373
  -442
  -515
  -591
  -668
  -746
  -824
  -901
  -977
  -1,052
  -1,125
  -1,196
  -1,265
  -1,333
  -1,400
  -1,466
  -1,532
  -1,598
  -1,665
  -1,732
  -1,801
  -1,872
  -1,946
  -2,022
  -2,101
  -2,185
  -2,272
  -2,363
  -2,459
Cash from investing activities, $m
  -351
  -428
  -513
  -606
  -704
  -806
  -913
  -1,024
  -1,136
  -1,251
  -1,369
  -1,487
  -1,607
  -1,728
  -1,850
  -1,975
  -2,102
  -2,231
  -2,363
  -2,500
  -2,639
  -2,783
  -2,932
  -3,087
  -3,247
  -3,414
  -3,589
  -3,770
  -3,959
  -4,158
Free cash flow, $m
  -536
  -670
  -823
  -994
  -1,183
  -1,389
  -1,611
  -1,849
  -2,101
  -2,368
  -2,648
  -2,941
  -3,246
  -3,564
  -3,894
  -4,237
  -4,592
  -4,960
  -5,341
  -5,737
  -6,146
  -6,571
  -7,012
  -7,470
  -7,946
  -8,440
  -8,955
  -9,491
  -10,049
  -10,631
Issuance/(repayment) of debt, $m
  63
  76
  90
  105
  120
  136
  152
  168
  184
  199
  214
  229
  244
  258
  272
  285
  299
  312
  326
  339
  353
  367
  382
  397
  412
  428
  445
  463
  482
  501
Issuance/(repurchase) of shares, $m
  520
  651
  800
  967
  1,152
  1,354
  1,572
  1,806
  2,054
  2,317
  2,593
  2,882
  3,184
  3,498
  3,825
  4,164
  4,515
  4,880
  5,258
  5,650
  6,056
  6,477
  6,914
  7,368
  7,840
  8,330
  8,841
  9,372
  9,925
  10,502
Cash from financing (excl. dividends), $m  
  583
  727
  890
  1,072
  1,272
  1,490
  1,724
  1,974
  2,238
  2,516
  2,807
  3,111
  3,428
  3,756
  4,097
  4,449
  4,814
  5,192
  5,584
  5,989
  6,409
  6,844
  7,296
  7,765
  8,252
  8,758
  9,286
  9,835
  10,407
  11,003
Total cash flow (excl. dividends), $m
  47
  57
  67
  78
  89
  101
  113
  125
  137
  148
  159
  170
  181
  192
  202
  212
  222
  232
  242
  252
  262
  273
  284
  295
  306
  318
  331
  344
  358
  373
Retained Cash Flow (-), $m
  -520
  -651
  -800
  -967
  -1,152
  -1,354
  -1,572
  -1,806
  -2,054
  -2,317
  -2,593
  -2,882
  -3,184
  -3,498
  -3,825
  -4,164
  -4,515
  -4,880
  -5,258
  -5,650
  -6,056
  -6,477
  -6,914
  -7,368
  -7,840
  -8,330
  -8,841
  -9,372
  -9,925
  -10,502
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  -473
  -594
  -733
  -889
  -1,063
  -1,253
  -1,459
  -1,681
  -1,917
  -2,169
  -2,433
  -2,711
  -3,002
  -3,306
  -3,623
  -3,951
  -4,293
  -4,648
  -5,016
  -5,397
  -5,793
  -6,204
  -6,631
  -7,073
  -7,534
  -8,012
  -8,510
  -9,028
  -9,567
  -10,129
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  -454
  -544
  -638
  -732
  -824
  -909
  -986
  -1,051
  -1,102
  -1,137
  -1,156
  -1,157
  -1,142
  -1,110
  -1,064
  -1,004
  -934
  -856
  -772
  -686
  -599
  -515
  -435
  -360
  -293
  -234
  -183
  -140
  -104
  -76
Current shareholders' claim on cash, %
  53.8
  29.6
  16.7
  9.6
  5.6
  3.3
  2.0
  1.2
  0.8
  0.5
  0.3
  0.2
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Bonanza Creek Energy Inc., an independent energy company, engages in the acquisition, exploration, development, and production of onshore oil and associated liquids-rich natural gas in the United States. The company’s oil and liquids weighted assets are located primarily in the Wattenberg Field in Colorado; and the Dorcheat Macedonia Field in southern Arkansas. It also owns and operates oil-producing assets in the North Park Basin in Colorado; and the McKamie Patton Field in Southern Arkansas. Bonanza Creek Energy Inc. was founded in 2010 and is headquartered in Denver, Colorado. On January 4, 2017, Bonanza Creek Energy Inc. along with its affiliates filed a voluntary petition for reorganization under Chapter 11 in the U.S. Bankruptcy Court for the District of Delaware.

FINANCIAL RATIOS  of  Bonanza Creek Energy, Inc. (BCEI)

Valuation Ratios
P/E Ratio 0
Price to Sales 0
Price to Book 0
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow 0
Growth Rates
Sales Growth Rate -100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 0%
Ret/ On Assets - 3 Yr. Avg. 0%
Return On Total Capital 0%
Ret/ On T. Cap. - 3 Yr. Avg. 0%
Return On Equity 0%
Return On Equity - 3 Yr. Avg. 0%
Asset Turnover 0
Profitability Ratios
Gross Margin 0%
Gross Margin - 3 Yr. Avg. 0%
EBITDA Margin 0%
EBITDA Margin - 3 Yr. Avg. 0%
Operating Margin 0%
Oper. Margin - 3 Yr. Avg. 0%
Pre-Tax Margin 0%
Pre-Tax Margin - 3 Yr. Avg. 0%
Net Profit Margin 0%
Net Profit Margin - 3 Yr. Avg. 0%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

BCEI stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the BCEI stock intrinsic value calculation we used $277 million for the last fiscal year's total revenue generated by Bonanza Creek Energy, Inc.. The default revenue input number comes from 0001 income statement of Bonanza Creek Energy, Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our BCEI stock valuation model: a) initial revenue growth rate of 31.9% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for BCEI is calculated based on our internal credit rating of Bonanza Creek Energy, Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Bonanza Creek Energy, Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of BCEI stock the variable cost ratio is equal to 166.1%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for BCEI stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Bonanza Creek Energy, Inc..

Corporate tax rate of 27% is the nominal tax rate for Bonanza Creek Energy, Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the BCEI stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for BCEI are equal to 349.6%.

Life of production assets of 23.1 years is the average useful life of capital assets used in Bonanza Creek Energy, Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for BCEI is equal to -4.3%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $863.913 million for Bonanza Creek Energy, Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 20.559 million for Bonanza Creek Energy, Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Bonanza Creek Energy, Inc. at the current share price and the inputted number of shares is $0.4 billion.

RELATED COMPANIES Price Int.Val. Rating
PDCE PDC Energy, In 42.62 9.55  str.sell
CLR Continental Re 42.46 51.63  buy
MTDR Matador Resour 19.13 13.68  sell
GPOR Gulfport Energ 7.63 11.68  str.buy

CONTACT US       ASSET ALLOCATION

About X-FIN       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2019. All rigths reserved.