Frontierby eninvs

Language: EN · RU

← Region

Range Resources USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Natural gas

Geography: Appalachia (US)

COMM_RRC

Price chart

38.59 USDDay 1.55%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
38.59 USD · 1.55%
Market cap
9.2 bn USD

Growth

Δ revenue y/y
49.8%
Δ EBITDA y/y
160.5%

Multiples

P/E (LTM)
10.2x
3y avg: 18.9x
P/B (FY)
2.1x
P/E (ann.)
6.7x
EV/EBITDA (LTM)
6.6x
3y avg: 10.8x
EV/EBITDA (ann.)
4.8x

Cash return

Dividend yield
1.0%
FCF yield (LTM)
7.1%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
-31.9%
↓ details

Liquidity

Daily turnover (listing)
57.9 mln USD

Shares: yahoo_fundamentals_timeseries/RRC

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 11 / Err: 4 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2023-12-31 Q4⚠Warn 1
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 2
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2024-12-31 Q4⚠Warn 1
2025-03-31 Q1⚠Warn 1
2025-06-30 Q2✗Errors 1Warn 1
2025-09-30 Q3✗Errors 1Warn 1
2025-12-31 FY✗Errors 1Warn 1
2026-03-31 Q1✗Errors 1Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)OK1034.2
y/y 49.8%
433.2
y/y 294.7%
88.5
y/y -2.2%
521.7
y/y 160.5%
341.6
y/y 252.0%
619.1-158.37404.9
y/y 0.3%
4602.4
y/y 16.8%
30.6%878.4Link
2025-12-31Q4 2025 (3M)OK820.2
y/y 30.9%
236.6
y/y 269.5%
94.6
y/y 2.3%
331.2
y/y 111.6%
179.1
y/y 88.8%
257.5-148.17421.9
y/y 1.0%
4318.7
y/y 9.7%
15.4%1256.9Link
2025-09-30Q3 2025 (3M)OK748.5
y/y 21.7%
183.3
y/y 176.8%
93.8
y/y 2.9%
277.1
y/y 76.1%
144.3
y/y 184.9%
247.5-153.47197.8
y/y -0.6%
4203.5
y/y 8.7%
4.6%1277.0Link
2025-06-30Q2 2025 (3M)OK856.3
y/y 61.5%
302.0
y/y 2917.4%
91.5
y/y 4.5%
393.6
y/y 303.2%
237.6
y/y 727.7%
336.2-147.37105.1
y/y -2.2%
4126.7
y/y 6.9%
23.6%1275.0Link
2025-03-31Q1 2025 (3M)OK690.6
y/y 7.0%
109.7
y/y -0.6%
90.6
y/y 3.9%
200.3
y/y 1.4%
97.1
y/y 5.3%
330.1-132.77382.7
y/y 0.1%
3939.4
y/y 2.9%
9.9%1419.4Link
2024-12-31Q4 2024 (3M)OK626.4
y/y -33.5%
64.0
y/y -83.5%
92.5
y/y 1.7%
156.5
y/y -67.3%
94.8
y/y -69.4%
217.9-138.27347.7
y/y 2.0%
3936.7
y/y 4.5%
6.8%1480.5Link
2024-09-30Q3 2024 (3M)OK615.1
y/y 0.9%
66.2
y/y 1.7%
91.1
y/y 4.0%
157.4
y/y 3.0%
50.7
y/y 2.5%
245.9-146.27241.3
y/y 5.8%
3868.1
y/y 12.2%
1.7%1520.4Link
2024-06-30Q2 2024 (3M)OK530.1
y/y -16.8%
10.0
y/y -77.7%
87.6
y/y 3.0%
97.6
y/y -24.9%
28.7
y/y -5.1%
148.8-153.27266.2
y/y 7.0%
3861.0
y/y 14.0%
3.0%1538.7Link
2024-03-31Q1 2024 (3M)OK645.5
y/y -45.6%
110.3
y/y -81.7%
87.1
y/y 0.7%
197.5
y/y -71.4%
92.1
y/y -80.9%
331.9-132.97371.8
y/y 7.1%
3826.8
y/y 15.8%
9.7%1493.6Link
2023-12-31Q4 2023 (3M)OK941.8
y/y —
386.9
y/y —
91.0
y/y —
477.9
y/y —
310.0
y/y —
226.1-157.87203.9
y/y —
3765.6
y/y —
24.2%1573.8Link
2023-09-30Q3 2023 (3M)OK609.7
y/y —
65.1
y/y —
87.6
y/y —
152.7
y/y —
49.4
y/y —
150.3-152.26845.9
y/y —
3447.6
y/y —
1.9%1610.6Link
2023-06-30Q2 2023 (3M)OK637.0
y/y —
44.9
y/y —
85.0
y/y —
130.0
y/y —
30.2
y/y —
126.6-153.46790.2
y/y —
3387.6
y/y —
3.6%1610.6Link
2023-03-31Q1 2023 (3M)OK1186.4
y/y —
603.3
y/y —
86.6
y/y —
689.9
y/y —
481.4
y/y —
475.0-138.36882.3
y/y —
3305.5
y/y —
—1605.6Link
Data quality — review suggested

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas E and P

Proved reserves
18 141 900 mln cfe
2025
Reserve life (R/P)
22.3 yrs
reserves ÷ annual output
Annual production
813 858 mln cfe
2025

Production, mln cfe

1 022 88220191 561 56120201 339 94720211 906 8002022816 0582023816 0582024813 8582025200 8772026

Proved reserves

YearReserves, mln cfe
202518 141 900
202418 131 500
202318 113 100
202218 077 700
202117 775 500
202017 203 100
201918 192 000
201818 072 400

Production

YearProduction, mln cfeper day
2026200 877 *550 347 945
2025813 858
−0.3%		2 229 748 380
2024816 058
+0.0%		2 235 774 653
2023816 058
−57.2%		2 235 774 170
20221 906 800
+42.3%		5 224 109 589
20211 339 947
−14.2%		3 671 088 318
20201 561 561
+52.7%		4 278 249 315
20191 022 8822 802 416 438

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02505007501 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-100%0%100%200%300%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-10001002003004005002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

05001 0001 5002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Henry Hub Gas

Current 3spot vs LTM -11%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -31.9%

Main driver: Henry Hub Gas -11% vs LTM; revenue ×1.00 vs costs ×1.03; EBITDA 1 524→1 388; at 5.3× EV/EBITDA → -32%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Henry Hub Gas (rev)+65%3.143.533.09-11%-12%
Propane (Texas, USD/gallon) (rev)+25%0.800.690.76+15%+10%
WTI Crude Oil (rev)+10%84.8865.1476.13+30%+17%
Henry Hub Gas (cost)-5%3.143.533.09-11%-12%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue3 459
LTM EBITDA1 524
LTM cash costs (revenue − EBITDA)1 936
2 · Revenue projection
Revenue multiplier — spot×0.996 (-0%)
= Spot revenue3 444
Revenue multiplier — 3y price×0.962 (-4%)
= 3-year-price revenue3 328
3 · Costs projection
Cost multiplier — spot×1.032 (+3%)
= Spot cash costs1 998
Cost multiplier — 3y price×1.032 (+3%)
= 3-year-price cash costs1 997
4 · EBITDA projection (revenue − costs)
= Spot EBITDA1 445
= 3-year-price EBITDA1 330
Conservative EBITDA = min(spot, avg)1 388
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)5.3x
Target EV = EV/EBITDA × conservative EBITDA7 344
Net debt878
Target market cap = EV − net debt6 466
Current market cap9 492

Upside = target market cap ÷ current − 1 = -31.9%

Life of mine: 22 yrs

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q2637652-2.3%130164-20.7%
2023 Q3610746-18.3%153273-44.0%
2023 Q4941879+7.0%727433+68.0%
2024 Q1645755-14.5%197331-40.4%
2024 Q2530679-21.9%98264-63.0%
2024 Q3615632-2.7%157237-33.6%
2024 Q4635794-20.0%403392+2.8%
2025 Q1691860-19.7%200447-55.2%
2025 Q2856712+20.2%394295+33.6%
2025 Q3749662+13.1%277241+14.8%
2025 Q4820786+4.3%331358-7.6%
2026 Q11 034730+41.6%522242+115.4%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 9.4x · target 3-yr avg 5.3x · LTM avg 7.7x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-06-120.1 USDEx-dividend: 0.1 USD per sharePaidYahoo Finance (ex-div)
2026-03-130.1 USDEx-dividend: 0.1 USD per sharePaidYahoo Finance (ex-div)
2025-12-120.09 USDEx-dividend: 0.09 USD per sharePaidYahoo Finance (ex-div)
2025-09-120.09 USDEx-dividend: 0.09 USD per sharePaidYahoo Finance (ex-div)
2025-06-130.09 USDEx-dividend: 0.09 USD per sharePaidYahoo Finance (ex-div)
2025-03-140.09 USDEx-dividend: 0.09 USD per sharePaidYahoo Finance (ex-div)
2024-12-130.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2024-09-130.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2024-06-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2024-03-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2023-12-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2023-09-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2023-06-150.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2023-03-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2022-12-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)
2022-09-140.08 USDEx-dividend: 0.08 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)