PUMP - NYSE

ProPetro Holding Corp.

ProPetro Holding Corp.

PUMPยทNYSE

$16.41

+0.43%
EnergyOil & Gas Equipment & Services

ProPetro Holding Corp., an oilfield services company, provides hydraulic fracturing and other related services. The company operates through Pressure Pumping and All Other segments. It offers cementing, acidizing, and coiled tubing services. The company serves oil and gas companies engaged in the exploration and production of North American oil and natural gas resources. As of December 31, 2021, its fleet comprised 12 hydraulic fracturing units with 1,423,000 hydraulic horsepower. ProPetro Holding Corp. was founded in 2007 and is headquartered in Midland, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.01B
EPS0.0079
P/E Ratio2077.22
Earnings Date07/29/2026
ProPetro Holding Corp.

ProPetro Holding Corp. Fair Value Envelope

PUMP ยท NYSE

Our analysis suggests that PUMP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $16.41, this represents a potential HIDDEN relative to our calculated worth for ProPetro Holding Corp..

HIDDEN
Intrinsic Value
Current Price: $16.41

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

Present Value$166.5M
+ Cash & Equivalents$91.3M
Firm Value$257.9M
- Debt$248.9M
Equity Value$9.0M
/ Shares Outstanding103,982,181B
DCF Value$0
OVERVALUED BY 99%

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
$114.4M
$57.2M
$28.6M
$14.3M
$7.2M
$3.6M
$1.8M
$893.8K
$446.9K
$223.4K
Maintenance CapEx
-$18.6M
-$9.3M
-$4.7M
-$2.3M
-$1.2M
-$582.2K
-$291.1K
-$145.6K
-$72.8K
-$36.4K
Owner Earnings
$95.8M
$47.9M
$23.9M
$12.0M
$6.0M
$3.0M
$1.5M
$748.2K
$374.1K
$187.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$88.7M
$41.1M
$19.0M
$8.8M
$4.1M
$1.9M
$873.1K
$404.2K
$187.1K
$86.6K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your PUMP research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.