PRIMEENERGY RESOURCES CORP (PNRG)
Crude Petroleum & Natural Gas · Energy · $286M
Intrinsic Value (Consensus)
$286.86
Current Price
$176.50
Margin of Safety
+62.5%
62.5% Below Intrinsic Value
Value: $287
Price: $177
Valuation Model Estimates
Current Price: $176.50
DCF (Discounted Cash Flow)
$644.31
Graham Number
$180.48
Earnings Power Value
$105.44
Relative Value (P/E)
$217.20
Dividend Discount Model
Not applicable
—
Consensus Value
$286.86
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
22/25
Strength
17/25
Valuation
22/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong profitability — ROE of 23% (above 20% is excellent)
High free cash flow yield (28.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $10.86
- EPS (Forward)
- $11.08
- Book Value
- $133.30
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 22.6%
- Debt/Equity
- —
- Revenue Growth
- -20.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-16
Source: Yahoo Finance