Discounted Cash Flow (DCF) Analysis Levered

Oasis Petroleum Inc

Oasis Petroleum Inc (OAS)

$34.12
1.82 (+5.63%)

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ 34.12
Beta 3.536
Diluted Shares Outstanding -
Cost of Debt
Tax Rate -3.96
After-tax Cost of Debt 5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 30.608
Total Debt 2,769.82
Total Equity -
Total Capital 2,769.82
Debt Weighting 100.00
Equity Weighting 0.00
Wacc

Build Up Free Cash Flow

Year
A/P
Revenue
Operating Cash Flow
Capital Expenditure
Free Cash Flow
WACC
PV LFCF
SUM PV LFCF

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 2,691.55
Equity Value -
Shares Outstanding -
Equity Value Per Share -