ACDC - NASDAQ
ProFrac Holding Corp.
$7.89
+8.2%ProFrac Holding Corp., a vertically integrated and energy services company, provides hydraulic fracturing, completion, and other products and services to upstream oil and gas companies engaged in the exploration and production of North American unconventional oil and natural gas resources. It operates through three segments: Stimulation Services, Manufacturing, and Proppant Production. The company also manufactures and sells high horsepower pumps, valves, piping, swivels, large-bore manifold systems, seats, and fluid ends. ProFrac Holding Corp. was founded in 2016 and is headquartered in Willow Park, Texas.
At a Glance
Live SnapshotProFrac Holding Corp. 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 | $94.8M | $47.4M | $23.7M | $11.8M | $5.9M | $3.0M | $1.5M | $740.2K | $370.1K | $185.1K |
| Maintenance CapEx | -$17.0M | -$8.5M | -$4.2M | -$2.1M | -$1.1M | -$530.9K | -$265.5K | -$132.7K | -$66.4K | -$33.2K |
| Owner Earnings | $77.8M | $38.9M | $19.4M | $9.7M | $4.9M | $2.4M | $1.2M | $607.5K | $303.8K | $151.9K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $72.0M | $33.3M | $15.4M | $7.1M | $3.3M | $1.5M | $708.9K | $328.2K | $152.0K | $70.3K |
Related Guides
Continue your ACDC 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.