HPK - NASDAQ
HighPeak Energy, Inc.
$8.32
+5.1%HighPeak Energy, Inc., an independent oil and natural gas company, engages in the acquisition, exploration, development, and production of oil, natural gas, and natural gas liquids reserves in the Midland Basin in West Texas. As of December 31, 2021, the company had approximately 64,213 MBoe of proved reserves. HighPeak Energy, Inc. was incorporated in 2019 and is headquartered in Fort Worth, Texas.
At a Glance
Live SnapshotHighPeak Energy, 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 | $255.8M | $127.9M | $63.9M | $32.0M | $16.0M | $8.0M | $4.0M | $2.0M | $999.2K | $499.6K |
| Maintenance CapEx | -$52.2M | -$26.1M | -$13.1M | -$6.5M | -$3.3M | -$1.6M | -$815.9K | -$407.9K | -$204.0K | -$102.0K |
| Owner Earnings | $203.6M | $101.8M | $50.9M | $25.4M | $12.7M | $6.4M | $3.2M | $1.6M | $795.2K | $397.6K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $188.5M | $87.3M | $40.4M | $18.7M | $8.7M | $4.0M | $1.9M | $859.3K | $397.8K | $184.2K |
Related 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.