Ranger Energy Services, Inc. (RNGR)
Oil & Gas Field Services, NEC · Energy · $364M
Intrinsic Value (Consensus)
$13.18
Current Price
$15.15
Margin of Safety
-13%
13% Above Intrinsic Value
Value: $13
Price: $15
Valuation Model Estimates
Current Price: $15.15
DCF (Discounted Cash Flow)
$23.99
Graham Number
$12.68
Earnings Power Value
$5.24
Relative Value (P/E)
$10.80
Dividend Discount Model
$0.72
Consensus Value
$13.18
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
D
45
Profitability
12/25
Strength
17/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
High free cash flow yield (11.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.54
- EPS (Forward)
- $0.55
- Book Value
- $13.23
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.1%
- Debt/Equity
- —
- Revenue Growth
- -4.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.6%
- 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