Oil and Gas E&P Company Equity Valuation Model Partial Screenshot of Performance Ratios | 1994 | 1995 | 1996 | Performance Ratios | | | | Ending share price | 17.28 | 27.66 | 46.42 | Price/Earnings ratio | 20.9 | 98.9 | 47.2 | Price/Book ratio | 1.90 | 2.70 | 3.23 | Price/Sales ratio | 3.27 | 5.79 | 7.58 | Price/EBIT ratio | 10.86 | 38.95 | 25.30 | Asset turnover ratio | 0.58 | 0.47 | 0.43 | Equity capital turnover ratio | 2.71 | 2.20 | 1.90 | Sales per share | 5.29 | 4.78 | 6.12 | Cash flow per share | 3.03 | 2.92 | 2.79 | Reserves | | | | Proved reserves oil, condens, ngl (MBbls) | 33,862 | 45,182 | 49,602 | Proved reserves nat. gas (MMcf) | 242,890 | 328,061 | 360,944 | Proved reserves (BOE) | 74,344 | 99,859 | 109,759 | Yearly production (BOE) | 13,671 | 12,392 | 11,713 | Reserve production ratio (reserves/production) | 5.44 | 8.06 | 9.37 | Reserves per share (BOE) | 2.27 | 3.03 | 3.30 | E&P Operating Data | | | | Sale price oil (barrel) | 16.08 | 17.80 | 22.12 | Sale price natural gas (McF) | 1.88 | 1.63 | 2.40 | Lifting costs/BOE production | 2.18 | 2.83 | 3.21 | Reserve Replacement | | | | New reserves oil, condens, ngl | 10,539 | 16,399 | 9,311 | New reserves natural gas | 62,642 | 129,540 | 72,005 | Total new reserves (BOE) | 20,979 | 37,989 | 21,312 | NOTE: These are only some of the ratios in this model. The actual spreadsheet contains more oil and gas-specific ratios. |