HNRG - NASDAQ
Hallador Energy Company
$17.91
-1.3%Hallador Energy Company, through its subsidiaries, engages in the production of steam coal in the State of Indiana for the electric power generation industry. The company owns the Oaktown Mine 1 and Oaktown Mine 2 underground mines in Oaktown, Indiana; and Ace in the Hole mine located near Clay City, Indiana. It is also involved in gas exploration activities in Indiana. Hallador Energy Company was founded in 1949 and is headquartered in Terre Haute, Indiana.
At a Glance
Live SnapshotHallador Energy Company 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 | $77.0M | $73.0M | $69.2M | $65.7M | $62.3M | $59.1M | $56.0M | $53.1M | $50.4M | $47.8M |
| Maintenance CapEx | -$13.1M | -$12.5M | -$11.8M | -$11.2M | -$10.6M | -$10.1M | -$9.6M | -$9.1M | -$8.6M | -$8.2M |
| Owner Earnings | $63.8M | $60.5M | $57.4M | $54.4M | $51.6M | $49.0M | $46.5M | $44.1M | $41.8M | $39.6M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $59.1M | $51.9M | $45.6M | $40.0M | $35.1M | $30.9M | $27.1M | $23.8M | $20.9M | $18.4M |
Related Guides
Continue your HNRG 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.