EagleRock Land, LLC (EROK) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for EagleRock Land, LLC (US:EROK), trading at 21.32. In 2025, EagleRock Land, LLC generated $72.17 Million in revenue and $8.86 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for EagleRock Land, LLC is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 21.32
- Recent Revenue (2025): $72.17 Million
- Free Cash Flow (2025): $8.86 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.