REPX - AMEX
Riley Exploration Permian, Inc.
$35.88
-0.43%Riley Exploration Permian, Inc., an independent oil and natural gas company, engages in the acquisition, exploration, development, and production of oil, natural gas, and natural gas liquids in Texas and New Mexico. The company's activities are primarily focused on the San Andres Formation, a shelf margin deposit on the Central Basin Platform and Northwest Shelf. Its acreage is primarily located on contiguous blocks in Yoakum County, Texas; and Lea and Roosevelt Counties, New Mexico. As of September 30, 2021, the company had approximately 31,352 net acres and a total of 77 net producing wells. Riley Exploration Permian, Inc. is headquartered in Oklahoma City, Oklahoma.
At a Glance
Live SnapshotRiley Exploration Permian, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $157.6M | $116.8M | $86.6M | $64.2M | $47.6M | $35.3M | $26.1M | $19.4M | $14.4M | $10.6M |
| Maintenance CapEx | -$18.7M | -$13.9M | -$10.3M | -$7.6M | -$5.7M | -$4.2M | -$3.1M | -$2.3M | -$1.7M | -$1.3M |
| Owner Earnings | $138.8M | $102.9M | $76.3M | $56.6M | $41.9M | $31.1M | $23.0M | $17.1M | $12.7M | $9.4M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $128.5M | $88.2M | $60.6M | $41.6M | $28.5M | $19.6M | $13.4M | $9.2M | $6.3M | $4.3M |
Related Guides
Continue your REPX research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.