PNRG - NASDAQ
PrimeEnergy Resources Corporation
$184.55
+0.22%PrimeEnergy Resources Corporation, an independent oil and natural gas company, through its subsidiaries, engages in acquiring, developing, and producing oil and natural gas properties in the United States. It also acquires producing oil and gas properties through joint ventures with industry partners; and provides contract services to third parties, including well-servicing support operations, site-preparation, and construction services for oil and gas drilling and reworking operations. The company operates approximately 710 active wells and owns non-operating interests in approximately 822 additional wells primarily in Oklahoma and Texas. The company was formerly known as PrimeEnergy Corporation and changed its name to PrimeEnergy Resources Corporation in December 2018. The company was incorporated in 1973 and is headquartered in Houston, Texas.
At a Glance
Live SnapshotPrimeEnergy Resources Corporation 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 | $193.5M | $386.9M | $773.9M | $1.5B | $3.1B | $6.2B | $12.4B | $24.8B | $49.5B | $99.1B |
| Maintenance CapEx | -$30.4M | -$60.8M | -$121.5M | -$243.1M | -$486.1M | -$972.2M | -$1.9B | -$3.9B | -$7.8B | -$15.6B |
| Owner Earnings | $163.1M | $326.2M | $652.3M | $1.3B | $2.6B | $5.2B | $10.4B | $20.9B | $41.8B | $83.5B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $151.0M | $279.6M | $517.9M | $959.0M | $1.8B | $3.3B | $6.1B | $11.3B | $20.9B | $38.7B |
Related Guides
Continue your PNRG 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.