Intrinsic value of Mammoth Energy Services, Inc. - TUSK

Previous Close

$17.32

  Intrinsic Value

$64.74

stock screener

  Rating & Target

str. buy

+274%

Previous close

$17.32

 
Intrinsic value

$64.74

 
Up/down potential

+274%

 
Rating

str. buy

We calculate the intrinsic value of TUSK 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 0.8

 

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, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  1,106
  1,708
  2,555
  3,707
  5,229
  7,189
  9,650
  12,671
  16,304
  20,594
  25,573
  31,265
  37,685
  44,838
  52,722
  61,328
  70,645
  80,657
  91,348
  102,702
  114,705
  127,343
  140,607
  154,491
  168,994
  184,116
  199,865
  216,250
  233,287
  250,995
Variable operating expenses, $m
  866
  1,332
  1,987
  2,878
  4,055
  5,570
  7,473
  9,809
  12,618
  15,935
  19,773
  24,175
  29,139
  34,669
  40,765
  47,419
  54,623
  62,365
  70,631
  79,411
  88,691
  98,463
  108,719
  119,455
  130,668
  142,361
  154,538
  167,207
  180,381
  194,072
Fixed operating expenses, $m
  87
  89
  91
  93
  95
  97
  99
  101
  103
  106
  108
  110
  113
  115
  118
  120
  123
  126
  129
  131
  134
  137
  140
  143
  146
  150
  153
  156
  160
  163
Total operating expenses, $m
  953
  1,421
  2,078
  2,971
  4,150
  5,667
  7,572
  9,910
  12,721
  16,041
  19,881
  24,285
  29,252
  34,784
  40,883
  47,539
  54,746
  62,491
  70,760
  79,542
  88,825
  98,600
  108,859
  119,598
  130,814
  142,511
  154,691
  167,363
  180,541
  194,235
Operating income, $m
  152
  287
  477
  736
  1,080
  1,522
  2,078
  2,761
  3,583
  4,553
  5,692
  6,980
  8,434
  10,053
  11,839
  13,788
  15,898
  18,166
  20,588
  23,160
  25,879
  28,743
  31,748
  34,893
  38,179
  41,606
  45,174
  48,886
  52,747
  56,759
EBITDA, $m
  277
  473
  750
  1,127
  1,626
  2,268
  3,076
  4,067
  5,261
  6,669
  8,305
  10,176
  12,285
  14,636
  17,227
  20,056
  23,118
  26,409
  29,924
  33,656
  37,602
  41,757
  46,118
  50,682
  55,450
  60,422
  65,600
  70,987
  76,589
  82,411
Interest expense (income), $m
  4
  9
  27
  54
  92
  143
  211
  299
  409
  544
  706
  898
  1,120
  1,374
  1,661
  1,981
  2,333
  2,717
  3,134
  3,581
  4,058
  4,566
  5,102
  5,666
  6,259
  6,879
  7,527
  8,203
  8,906
  9,638
  10,399
Earnings before tax, $m
  144
  260
  423
  644
  936
  1,311
  1,779
  2,352
  3,039
  3,847
  4,794
  5,860
  7,059
  8,392
  9,858
  11,455
  13,181
  15,033
  17,007
  19,102
  21,314
  23,641
  26,081
  28,634
  31,300
  34,078
  36,971
  39,980
  43,109
  46,360
Tax expense, $m
  39
  70
  114
  174
  253
  354
  480
  635
  821
  1,039
  1,294
  1,582
  1,906
  2,266
  2,662
  3,093
  3,559
  4,059
  4,592
  5,157
  5,755
  6,383
  7,042
  7,731
  8,451
  9,201
  9,982
  10,795
  11,639
  12,517
Net income, $m
  105
  190
  309
  470
  684
  957
  1,299
  1,717
  2,218
  2,808
  3,500
  4,278
  5,153
  6,126
  7,196
  8,362
  9,622
  10,974
  12,415
  13,944
  15,559
  17,258
  19,039
  20,903
  22,849
  24,877
  26,989
  29,186
  31,469
  33,843

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
  1,387
  2,143
  3,205
  4,651
  6,561
  9,020
  12,108
  15,898
  20,457
  25,839
  32,086
  39,229
  47,284
  56,259
  66,150
  76,948
  88,638
  101,200
  114,615
  128,861
  143,920
  159,778
  176,420
  193,841
  212,037
  231,011
  250,771
  271,330
  292,707
  314,925
Adjusted assets (=assets-cash), $m
  1,387
  2,143
  3,205
  4,651
  6,561
  9,020
  12,108
  15,898
  20,457
  25,839
  32,086
  39,229
  47,284
  56,259
  66,150
  76,948
  88,638
  101,200
  114,615
  128,861
  143,920
  159,778
  176,420
  193,841
  212,037
  231,011
  250,771
  271,330
  292,707
  314,925
Revenue / Adjusted assets
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
  0.797
Average production assets, $m
  565
  873
  1,305
  1,894
  2,672
  3,674
  4,931
  6,475
  8,332
  10,523
  13,068
  15,977
  19,257
  22,912
  26,941
  31,339
  36,099
  41,216
  46,679
  52,481
  58,614
  65,072
  71,850
  78,945
  86,356
  94,083
  102,131
  110,504
  119,210
  128,258
Working capital, $m
  143
  220
  330
  478
  675
  927
  1,245
  1,635
  2,103
  2,657
  3,299
  4,033
  4,861
  5,784
  6,801
  7,911
  9,113
  10,405
  11,784
  13,249
  14,797
  16,427
  18,138
  19,929
  21,800
  23,751
  25,783
  27,896
  30,094
  32,378
Total debt, $m
  315
  628
  1,067
  1,666
  2,457
  3,475
  4,753
  6,322
  8,210
  10,438
  13,024
  15,981
  19,316
  23,031
  27,127
  31,597
  36,437
  41,637
  47,191
  53,089
  59,323
  65,888
  72,778
  79,991
  87,524
  95,379
  103,560
  112,071
  120,921
  130,119
Total liabilities, $m
  574
  887
  1,327
  1,925
  2,716
  3,734
  5,013
  6,582
  8,469
  10,697
  13,284
  16,241
  19,576
  23,291
  27,386
  31,857
  36,696
  41,897
  47,450
  53,348
  59,583
  66,148
  73,038
  80,250
  87,783
  95,639
  103,819
  112,331
  121,181
  130,379
Total equity, $m
  813
  1,256
  1,878
  2,725
  3,845
  5,286
  7,095
  9,316
  11,988
  15,142
  18,803
  22,988
  27,708
  32,967
  38,764
  45,092
  51,942
  59,303
  67,164
  75,512
  84,337
  93,630
  103,382
  113,591
  124,254
  135,373
  146,952
  158,999
  171,526
  184,546
Total liabilities and equity, $m
  1,387
  2,143
  3,205
  4,650
  6,561
  9,020
  12,108
  15,898
  20,457
  25,839
  32,087
  39,229
  47,284
  56,258
  66,150
  76,949
  88,638
  101,200
  114,614
  128,860
  143,920
  159,778
  176,420
  193,841
  212,037
  231,012
  250,771
  271,330
  292,707
  314,925
Debt-to-equity ratio
  0.390
  0.500
  0.570
  0.610
  0.640
  0.660
  0.670
  0.680
  0.680
  0.690
  0.690
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.700
  0.710
Adjusted equity ratio
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586
  0.586

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  105
  190
  309
  470
  684
  957
  1,299
  1,717
  2,218
  2,808
  3,500
  4,278
  5,153
  6,126
  7,196
  8,362
  9,622
  10,974
  12,415
  13,944
  15,559
  17,258
  19,039
  20,903
  22,849
  24,877
  26,989
  29,186
  31,469
  33,843
Depreciation, amort., depletion, $m
  125
  186
  273
  390
  546
  746
  998
  1,307
  1,678
  2,116
  2,614
  3,195
  3,851
  4,582
  5,388
  6,268
  7,220
  8,243
  9,336
  10,496
  11,723
  13,014
  14,370
  15,789
  17,271
  18,817
  20,426
  22,101
  23,842
  25,652
Funds from operations, $m
  229
  376
  581
  861
  1,230
  1,703
  2,297
  3,024
  3,896
  4,925
  6,113
  7,473
  9,005
  10,709
  12,585
  14,630
  16,842
  19,217
  21,751
  24,440
  27,282
  30,272
  33,409
  36,692
  40,120
  43,694
  47,415
  51,286
  55,311
  59,494
Change in working capital, $m
  53
  78
  109
  149
  196
  253
  317
  390
  469
  553
  642
  734
  828
  923
  1,017
  1,110
  1,202
  1,292
  1,379
  1,465
  1,548
  1,630
  1,711
  1,791
  1,871
  1,951
  2,032
  2,114
  2,198
  2,284
Cash from operations, $m
  176
  298
  472
  712
  1,033
  1,450
  1,979
  2,634
  3,428
  4,371
  5,471
  6,739
  8,177
  9,786
  11,568
  13,520
  15,640
  17,925
  20,372
  22,976
  25,733
  28,642
  31,698
  34,901
  38,249
  41,743
  45,384
  49,173
  53,113
  57,210
Maintenance CAPEX, $m
  -71
  -113
  -175
  -261
  -379
  -534
  -735
  -986
  -1,295
  -1,666
  -2,105
  -2,614
  -3,195
  -3,851
  -4,582
  -5,388
  -6,268
  -7,220
  -8,243
  -9,336
  -10,496
  -11,723
  -13,014
  -14,370
  -15,789
  -17,271
  -18,817
  -20,426
  -22,101
  -23,842
New CAPEX, $m
  -212
  -308
  -433
  -589
  -778
  -1,001
  -1,257
  -1,544
  -1,857
  -2,192
  -2,544
  -2,909
  -3,281
  -3,655
  -4,028
  -4,398
  -4,761
  -5,116
  -5,463
  -5,802
  -6,133
  -6,458
  -6,778
  -7,095
  -7,411
  -7,727
  -8,048
  -8,373
  -8,706
  -9,049
Cash from investing activities, $m
  -283
  -421
  -608
  -850
  -1,157
  -1,535
  -1,992
  -2,530
  -3,152
  -3,858
  -4,649
  -5,523
  -6,476
  -7,506
  -8,610
  -9,786
  -11,029
  -12,336
  -13,706
  -15,138
  -16,629
  -18,181
  -19,792
  -21,465
  -23,200
  -24,998
  -26,865
  -28,799
  -30,807
  -32,891
Free cash flow, $m
  -106
  -123
  -135
  -137
  -124
  -86
  -13
  104
  276
  513
  822
  1,217
  1,701
  2,280
  2,957
  3,734
  4,612
  5,589
  6,666
  7,838
  9,104
  10,461
  11,906
  13,436
  15,050
  16,744
  18,519
  20,374
  22,307
  24,320
Issuance/(repayment) of debt, $m
  215
  313
  440
  598
  791
  1,018
  1,278
  1,569
  1,887
  2,228
  2,586
  2,957
  3,335
  3,715
  4,095
  4,471
  4,840
  5,201
  5,554
  5,898
  6,235
  6,565
  6,890
  7,212
  7,533
  7,855
  8,181
  8,511
  8,850
  9,198
Issuance/(repurchase) of shares, $m
  200
  253
  314
  377
  436
  484
  511
  504
  453
  345
  161
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  415
  566
  754
  975
  1,227
  1,502
  1,789
  2,073
  2,340
  2,573
  2,747
  2,957
  3,335
  3,715
  4,095
  4,471
  4,840
  5,201
  5,554
  5,898
  6,235
  6,565
  6,890
  7,212
  7,533
  7,855
  8,181
  8,511
  8,850
  9,198
Total cash flow (excl. dividends), $m
  309
  444
  618
  837
  1,103
  1,417
  1,776
  2,177
  2,616
  3,087
  3,570
  4,173
  5,036
  5,995
  7,052
  8,204
  9,451
  10,790
  12,219
  13,736
  15,339
  17,026
  18,796
  20,648
  22,583
  24,600
  26,700
  28,885
  31,157
  33,518
Retained Cash Flow (-), $m
  -305
  -443
  -622
  -847
  -1,120
  -1,441
  -1,809
  -2,221
  -2,672
  -3,154
  -3,661
  -4,185
  -4,720
  -5,259
  -5,796
  -6,328
  -6,850
  -7,361
  -7,861
  -8,348
  -8,825
  -9,292
  -9,753
  -10,209
  -10,663
  -11,119
  -11,579
  -12,047
  -12,527
  -13,020
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
  4
  1
  -4
  -10
  -16
  -24
  -34
  -44
  -55
  -67
  -91
  -12
  315
  736
  1,255
  1,876
  2,601
  3,429
  4,358
  5,388
  6,514
  7,733
  9,043
  10,440
  11,920
  13,481
  15,121
  16,837
  18,630
  20,498
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
  3
  0
  -3
  -8
  -13
  -18
  -23
  -27
  -32
  -35
  -43
  -5
  120
  247
  369
  477
  566
  631
  671
  685
  674
  642
  593
  532
  464
  393
  325
  260
  203
  154
Current shareholders' claim on cash, %
  79.5
  66.0
  56.7
  50.1
  45.4
  41.9
  39.4
  37.7
  36.5
  35.8
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6
  35.6

Mammoth Energy Services, Inc. is an integrated oilfield service company. The Company is engaged in the exploration and development of North American onshore unconventional oil and natural gas reserves. The Company's segments include Contract Land and Directional Drilling Services; Completion and Production Services; Natural Sand Proppant Services, and Remote Accommodation Services. Its Completion and Production Services division provides pressure pumping services, pressure control Services, flowback services and equipment rentals. Its Natural Sand Proppant Services division is engaged in selling, distributing and producing proppant for hydraulic fracturing. Its Contract Land and Directional Drilling Services division provides drilling rigs and crews for operators, as well as rental equipment. Its Remote Accommodation Services division provides housing, kitchen and dining, and recreational service facilities for oilfield workers located in remote areas.

FINANCIAL RATIOS  of  Mammoth Energy Services, Inc. (TUSK)

Valuation Ratios
P/E Ratio -7.4
Price to Sales 2.8
Price to Book 1.5
Price to Tangible Book
Price to Cash Flow 23.2
Price to Free Cash Flow 38.2
Growth Rates
Sales Growth Rate -35.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -57.7%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage -8
Management Effectiveness
Return On Assets -16.4%
Ret/ On Assets - 3 Yr. Avg. -7.2%
Return On Total Capital -20.9%
Ret/ On T. Cap. - 3 Yr. Avg. -9.2%
Return On Equity -23.6%
Return On Equity - 3 Yr. Avg. -10.9%
Asset Turnover 0.5
Profitability Ratios
Gross Margin 24.7%
Gross Margin - 3 Yr. Avg. 24.7%
EBITDA Margin 16.9%
EBITDA Margin - 3 Yr. Avg. 16.4%
Operating Margin -13.4%
Oper. Margin - 3 Yr. Avg. -4.4%
Pre-Tax Margin -15.2%
Pre-Tax Margin - 3 Yr. Avg. -7%
Net Profit Margin -38.1%
Net Profit Margin - 3 Yr. Avg. -15.5%
Effective Tax Rate -151.4%
Eff/ Tax Rate - 3 Yr. Avg. -3.7%
Payout Ratio 0%

TUSK stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the TUSK stock intrinsic value calculation we used $691 million for the last fiscal year's total revenue generated by Mammoth Energy Services, Inc.. The default revenue input number comes from 0001 income statement of Mammoth Energy Services, 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 TUSK stock valuation model: a) initial revenue growth rate of 60% 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 TUSK is calculated based on our internal credit rating of Mammoth Energy Services, 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 Mammoth Energy Services, 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 TUSK stock the variable cost ratio is equal to 79%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $85 million in the base year in the intrinsic value calculation for TUSK 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 8.6% for Mammoth Energy Services, Inc..

Corporate tax rate of 27% is the nominal tax rate for Mammoth Energy Services, 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 TUSK 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 TUSK are equal to 51.1%.

Life of production assets of 4.4 years is the average useful life of capital assets used in Mammoth Energy Services, 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 TUSK is equal to 12.9%. 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 - $507.796 million for Mammoth Energy Services, 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 44.756 million for Mammoth Energy Services, 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 Mammoth Energy Services, Inc. at the current share price and the inputted number of shares is $0.8 billion.

RELATED COMPANIES Price Int.Val. Rating
PTEN Patterson-UTI 13.84 3.54  str.sell
HP Helmerich & Pa 54.48 9.70  str.sell
GPOR Gulfport Energ 7.64 11.68  str.buy
NBR Nabors Industr 3.49 1.75  sell
HAL Halliburton Co 28.73 24.68  hold

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

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