Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Battalion Oil Corporation's cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from -10.0% to -2.3% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 40, DPO 74, DIO 60). At a 6.6% WACC with mid-year discounting, the terminal value (85% of enterprise value) is derived from the Gordon Growth Model on Year 6 FCFF at a 4.0% perpetual rate. After subtracting net debt, the equity value implies a fair price of $87.73 per share, suggesting BATL is undervalued by 3381.3% at the current price of $2.52.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | 39 | 35 | 31 | 29 | 28 | 30 |
| (−) Net Interest | 17 | 15 | 14 | 13 | 12 | 13 |
| (+) D&A | 73 | 72 | 54 | 53 | 46 | 48 |
| EBITDA | 129 | 122 | 100 | 94 | 87 | 91 |
| (−) Tax | 0 | 0 | 0 | 0 | 0 | 0 |
| (−) CapEx | 46 | 41 | 37 | 34 | 33 | 35 |
| (−) ΔWC | 14 | -1 | -1 | -1 | -0 | -0 |
| Free Cash Flow (FCFF) | 70 | 82 | 64 | 61 | 54 | 56 |
| Terminal Value | 2,150 | |||||
| WACC / Discount Rate | 6.6% | |||||
| Long-term Growth Rate | 4.0% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | 67 | 75 | 54 | 49 | 41 | 1,561 |
| Enterprise Value | 1,846 | |||||
| Projection Period | 286 | 15.5% | ||||
| Terminal Value | 1,561 | 84.5% | ||||
| (−) Current Net Debt | 403 | |||||
| Equity Value | 1,444 | |||||
| (/) Outstanding Shares | 16 | |||||
| Fair Price | $87.73 | |||||
| WACC \ Terminal Growth Rate | 3.0% | 3.5% | 4.0% | 4.5% | 5.0% |
|---|---|---|---|---|---|
| 4.6% | $162 | $238 | $436 | $2318 | $48 |
| 5.6% | $93 | $116 | $154 | $226 | $415 |
| 6.6% | $62 | $73 | $88 | $110 | $146 |
| 7.6% | $44 | $50 | $58 | $69 | $83 |
| 8.6% | $32 | $36 | $41 | $47 | $55 |
Current price: $2.52. Green = undervalued, Red = overvalued.
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Battalion Oil Corporation's cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from -10.0% to 1.0% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 40, DPO 74, DIO 60). At a 6.6% WACC with mid-year discounting, the terminal value (63% of enterprise value) is derived from the Gordon Growth Model on Year 11 FCFF at a 4.0% perpetual rate. After subtracting net debt, the equity value implies a fair price of $42.30 per share, suggesting BATL is undervalued by 1578.7% at the current price of $2.52.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | 39 | 35 | 31 | 28 | 26 | 24 | 23 | 22 | 22 | 22 | 23 |
| (−) Net Interest | 17 | 15 | 14 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 10 |
| (+) D&A | 73 | 72 | 54 | 53 | 46 | 37 | 34 | 31 | 29 | 27 | 29 |
| EBITDA | 129 | 122 | 100 | 93 | 83 | 72 | 67 | 63 | 60 | 59 | 62 |
| (−) Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| (−) CapEx | 46 | 41 | 37 | 33 | 30 | 28 | 27 | 26 | 26 | 26 | 27 |
| (−) ΔWC | 14 | -1 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | 0 | 0 |
| Free Cash Flow (FCFF) | 70 | 82 | 64 | 61 | 54 | 44 | 40 | 37 | 35 | 33 | 34 |
| Terminal Value | 1,318 | ||||||||||
| WACC / Discount Rate | 6.6% | ||||||||||
| Long-term Growth Rate | 4.0% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | 67 | 75 | 54 | 49 | 40 | 31 | 27 | 23 | 20 | 18 | 694 |
| Enterprise Value | 1,099 | ||||||||||
| Projection Period | 404 | 36.8% | |||||||||
| Terminal Value | 694 | 63.2% | |||||||||
| (−) Current Net Debt | 403 | ||||||||||
| Equity Value | 696 | ||||||||||
| (/) Outstanding Shares | 16 | ||||||||||
| Fair Price | $42.30 | ||||||||||
| WACC \ Terminal Growth Rate | 3.0% | 3.5% | 4.0% | 4.5% | 5.0% |
|---|---|---|---|---|---|
| 4.6% | $84 | $121 | $218 | $1139 | $29 |
| 5.6% | $47 | $58 | $76 | $110 | $198 |
| 6.6% | $31 | $36 | $42 | $52 | $68 |
| 7.6% | $21 | $24 | $27 | $32 | $38 |
| 8.6% | $15 | $16 | $18 | $21 | $24 |
Current price: $2.52. Green = undervalued, Red = overvalued.
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Battalion Oil Corporation's cash flows over 5 years with line-by-line expense modeling. Revenue is projected revenue growing from -10.0% to -2.3% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 40, DPO 74, DIO 60). At a 6.6% WACC with mid-year discounting, the terminal value (62% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 7.3x to Year 6 EBITDA. After subtracting net debt, the equity value implies a fair price of $21.58 per share, suggesting BATL is undervalued by 756.4% at the current price of $2.52.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | Terminal | |
|---|---|---|---|---|---|---|
| Profit Before Tax | 39 | 35 | 31 | 29 | 28 | 29 |
| (−) Net Interest | 17 | 15 | 14 | 13 | 12 | 13 |
| (+) D&A | 73 | 72 | 54 | 53 | 46 | 48 |
| EBITDA | 129 | 122 | 100 | 94 | 87 | 89 |
| (−) Tax | 0 | 0 | 0 | 0 | 0 | — |
| (−) CapEx | 46 | 41 | 37 | 34 | 33 | — |
| (−) ΔWC | 14 | -1 | -1 | -1 | -0 | — |
| Free Cash Flow (FCF) | 70 | 82 | 64 | 61 | 54 | — |
| Peers' EBITDA Multiple | 7.3x | |||||
| Terminal Value | 650 | |||||
| WACC / Discount Rate | 6.62% | |||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5 |
| Present Value of FCF | 67 | 75 | 54 | 49 | 41 | 472 |
| Enterprise Value | 758 | |||||
| Projection Period | 286 | 37.7% | ||||
| Terminal Value | 472 | 62.3% | ||||
| (−) Current Net Debt | 403 | |||||
| Equity Value | 355 | |||||
| (÷) Outstanding Shares | 16M | |||||
| Fair Price | $22 | +755.8% | ||||
| WACC \ EV/EBITDA Exit Multiple | 3.3x | 5.3x | 7.3x | 9.3x | 11.3x |
|---|---|---|---|---|---|
| 4.6% | $8 | $17 | $25 | $34 | $43 |
| 5.6% | $7 | $15 | $23 | $32 | $40 |
| 6.6% | $6 | $14 | $22 | $29 | $37 |
| 7.6% | $5 | $12 | $20 | $27 | $35 |
| 8.6% | $4 | $11 | $18 | $26 | $33 |
Current price: $2.52. Green = undervalued, Red = overvalued.
Based on default parameters
Using an unlevered Free Cash Flow to Firm (FCFF) model, we project Battalion Oil Corporation's cash flows over 10 years with analyst estimates for the first 3–5 years, fading toward long-term GDP growth for the remaining years with line-by-line expense modeling. Revenue is projected revenue growing from -10.0% to 1.0% annually, with expenses (COGS, SG&A, R&D) held at historical ratios. Depreciation is computed from a vintage matrix based on a 5-year useful life. Working capital is modeled using historical turnover days (DSO 40, DPO 74, DIO 60). At a 6.6% WACC with mid-year discounting, the terminal value (37% of enterprise value) is derived by applying the industry peer median EV/EBITDA multiple of 7.3x to Year 11 EBITDA. After subtracting net debt, the equity value implies a fair price of $14.26 per share, suggesting BATL is undervalued by 465.9% at the current price of $2.52.
Adjust parameters to explore scenarios. Changes are for exploration only and do not affect saved valuations.
| 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Profit Before Tax | 39 | 35 | 31 | 28 | 26 | 24 | 23 | 22 | 22 | 22 | 23 |
| (−) Net Interest | 17 | 15 | 14 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 10 |
| (+) D&A | 73 | 72 | 54 | 53 | 46 | 37 | 34 | 31 | 29 | 27 | 28 |
| EBITDA | 129 | 122 | 100 | 93 | 83 | 72 | 67 | 63 | 60 | 59 | 61 |
| (−) Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| (−) CapEx | 46 | 41 | 37 | 33 | 30 | 28 | 27 | 26 | 26 | 26 | — |
| (−) ΔWC | 14 | -1 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | 0 | — |
| Free Cash Flow (FCF) | 70 | 82 | 64 | 61 | 54 | 44 | 40 | 37 | 35 | 33 | — |
| Peers' EBITDA Multiple | 7.3x | ||||||||||
| Terminal Value | 442 | ||||||||||
| WACC / Discount Rate | 6.62% | ||||||||||
| Timing of FCF (mid year) | 0.5 | 1.5 | 2.5 | 3.5 | 4.5 | 5.5 | 6.5 | 7.5 | 8.5 | 9.5 | 5 |
| Present Value of FCF | 67 | 75 | 54 | 49 | 40 | 31 | 27 | 23 | 20 | 18 | 233 |
| Enterprise Value | 637 | ||||||||||
| Projection Period | 404 | 63.5% | |||||||||
| Terminal Value | 233 | 36.5% | |||||||||
| (−) Current Net Debt | 403 | ||||||||||
| Equity Value | 235 | ||||||||||
| (÷) Outstanding Shares | 16M | ||||||||||
| Fair Price | $14 | +465.6% | |||||||||
| WACC \ EV/EBITDA Exit Multiple | 3.3x | 5.3x | 7.3x | 9.3x | 11.3x |
|---|---|---|---|---|---|
| 4.6% | $10 | $14 | $19 | $24 | $28 |
| 5.6% | $8 | $12 | $17 | $21 | $25 |
| 6.6% | $6 | $10 | $14 | $18 | $22 |
| 7.6% | $5 | $9 | $12 | $16 | $19 |
| 8.6% | $4 | $7 | $10 | $13 | $17 |
Current price: $2.52. Green = undervalued, Red = overvalued.
Based on default parameters
Using the industry peer median P/E Multiples multiple (trailing + forward), Battalion Oil Corporation (BATL) has a fair value of $8.06 based on 3 comparable companies in the Oil & Gas Exploration & Production industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Battalion Oil CorporationBATL | 41 | — | 1.7x |
| TMD Energy Limited | 30 | 15.5x | — |
| CKX Lands, Inc. | 24 | 7.8x | — |
| Mexco Energy Corporation | 19 | 11.2x | — |
| Industry Median | 11.2x | — | |
| (*) Profit after tax | 12 | ||
| Equity Value | 133 | ||
| (/) Outstanding shares | 16 | ||
| Fair Price | $8 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Battalion Oil Corporation (BATL) has a fair value of $22.67 based on 8 comparable companies in the Oil & Gas Exploration & Production industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Battalion Oil CorporationBATL | 41 | 2.7x | 1.3x |
| EON Resources Inc. | 37 | 3.8x | 3.5x |
| TMD Energy Limited | 30 | 0.1x | — |
| CKX Lands, Inc. | 24 | 6.7x | — |
| Mexco Energy Corporation | 19 | 2.3x | — |
| Sky Quarry Inc. | 16 | 2.1x | — |
| CBL International Limited | 12 | 0.0x | — |
| Barnwell Industries, Inc. | 12 | 0.7x | — |
| Trio Petroleum Corp. | 5 | 12.4x | — |
| Industry Median | 2.2x | 3.5x | |
| (*) Revenue | 165 | 336 | |
| = Enterprise Value | 362 | 1,189 | |
| (-) Net Debt | 403 | 403 | |
| Equity Value | -40 | 786 | |
| (/) Outstanding shares | 16 | 16 | |
| Fair Price | $-2 | $48 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.