MNTK - NASDAQ
Montauk Renewables, Inc.
$1.70
+4.9%Montauk Renewables, Inc., a renewable energy company, engages in recovery and processing of biogas from landfills and other non-fossil fuel sources. It operates in two segments, Renewable Natural Gas and Renewable Electricity Generation. The company develops, owns, and operates renewable natural gas (RNG) projects that capture methane and prevents it from being released into the atmosphere by converting it into either RNG or electrical power for the electrical grid. Its customers for RNG and renewable identification numbers (RIN) include long-term owner-operators of landfills and livestock farms, local utilities, and refiners in the natural gas and refining sectors. The company was founded in 1980 and is headquartered in Pittsburgh, Pennsylvania.
At a Glance
Live SnapshotMontauk Renewables, 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 | $15.2M | $7.6M | $3.8M | $1.9M | $947.9K | $474.0K | $237.0K | $118.5K | $59.2K | $29.6K |
| Maintenance CapEx | -$11.7M | -$5.8M | -$2.9M | -$1.5M | -$728.4K | -$364.2K | -$182.1K | -$91.0K | -$45.5K | -$22.8K |
| Owner Earnings | $3.5M | $1.8M | $878.2K | $439.1K | $219.6K | $109.8K | $54.9K | $27.4K | $13.7K | $6.9K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $3.3M | $1.5M | $697.1K | $322.8K | $149.4K | $69.2K | $32.0K | $14.8K | $6.9K | $3.2K |
Related Guides
Continue your MNTK 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.