VTS - NYSE
Vitesse Energy, Inc.
$17.88
-2.0%Vitesse Energy, Inc. focuses on acquisition, ownership, exploration, development, management, production, exploitation, and dispose of oil and gas properties. The company acquires non-operated working interest and royalty interest ownership primarily in the core of the Bakken Field in North Dakota and Montana. It also owns non-operated interests in oil and gas properties in Colorado and Wyoming. The company was incorporated in 2022 and is based in Centennial, Colorado.
At a Glance
Live SnapshotVitesse 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 | $340.7M | $681.4M | $1.4B | $2.7B | $5.5B | $10.9B | $21.8B | $43.6B | $87.2B | $174.4B |
| Maintenance CapEx | -$3.2K | -$6.4K | -$12.8K | -$25.6K | -$51.2K | -$102.4K | -$204.8K | -$409.6K | -$819.2K | -$1.6M |
| Owner Earnings | $340.7M | $681.4M | $1.4B | $2.7B | $5.5B | $10.9B | $21.8B | $43.6B | $87.2B | $174.4B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $315.5M | $584.2M | $1.1B | $2.0B | $3.7B | $6.9B | $12.7B | $23.6B | $43.6B | $80.8B |
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.