REX - NYSE
REX American Resources Corporation
$46.00
-0.60%REX American Resources Corporation, together with its subsidiaries, produces and sells ethanol in the United States. The company also offers corn, distillers grains, non-food grade corn oil, gasoline, and natural gas. In addition, the company provides dry distillers grains with solubles, which is used as a protein in animal feed. The company was formerly known as REX Stores Corporation and changed its name to REX American Resources Corporation in 2010. REX American Resources Corporation was founded in 1980 and is headquartered in Dayton, Ohio.
At a Glance
Live SnapshotREX American 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 | $235.7M | $471.3M | $942.6M | $1.9B | $3.8B | $7.5B | $15.1B | $30.2B | $60.3B | $120.7B |
| Maintenance CapEx | -$27.4M | -$54.8M | -$109.5M | -$219.0M | -$438.0M | -$876.0M | -$1.8B | -$3.5B | -$7.0B | -$14.0B |
| Owner Earnings | $208.3M | $416.6M | $833.1M | $1.7B | $3.3B | $6.7B | $13.3B | $26.7B | $53.3B | $106.6B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $192.9M | $357.1M | $661.4M | $1.2B | $2.3B | $4.2B | $7.8B | $14.4B | $26.7B | $49.4B |
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.