Gastar Exploration Inc.

GSTCQ

GSTCQGastar Exploration Inc. US flag

New York Stock Exchange

0.00

USD

- -

Profitability (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Return on Common Equity (%)	- -	-1.93	-157.72	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.44	-49.25	11.21	7.46	-76.25	-24.41	-13.74
Return on Capital (%)	- -	- -	- -	- -	47.99	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	12.73	- -	- -	- -
Gross Margin (%)	50.88	28.01	22.24	42.38	55.71	14.55	7.49	29.5
EBITDA Margin (%)	37.48	36.25	47.92	59.5	72.74	56.79	24.42	5.82
Operating Margin (%)	15.72	-1.57	-2.99	22.52	45.8	-1.82	-26.52	5.82
Incremental Operating Margin (%)	- -	- -	- -	56.21	70.22	- -	- -	141.58
Pretax Margin (%)	-31.01	-1.84	-307.95	37.95	29.72	-428.27	-152.88	-64.82
Profit Margin (%)	-29.13	-1.84	-307.95	56.23	29.72	-428.27	-152.88	-64.82
Net Income to Common Margin (%)	-29.13	-4.38	-322.12	45.54	21.31	-441.76	-159.09	-76.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	-19.67
Sustainable Growth Rate (%)	- -	-1.93	-157.72	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Total Debt	- -	30	98	313	360	516	404	343
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	30	98	313	360	516	404	343
Total Debt/EBITDA	- -	2.06	4.09	5.99	2.89	8.48	28.44	81.71
Net Debt/EBITDA	- -	1.33	3.72	5.37	2.8	7.65	23.41	78.55
Total Debt/EBIT	- -	-47.54	-65.73	15.84	4.59	-264.05	-26.18	81.71
Net Debt/EBIT	- -	-30.67	-59.76	14.2	4.45	-238.45	-21.55	78.55
EBITDA to Interest Expense	106.87	129.07	88.64	3.97	4.52	1.99	0.4	0.11
EBITDA-CapEx/Interest Expense	-477.84	-527.32	-417.31	-22.4	-0.98	-4.33	-1.3	-4.09
EBIT to Interest Expense	44.83	-5.58	-5.52	1.5	2.85	-0.06	-0.44	0.11
Interest Expense	- -	- -	- -	13	28	31	35	39
Common Equity/Total Assets	- -	54.54	7.43	-43.18	-28.13	-161.16	-261.42	-223.99
Long-Term Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	- -	- -	- -
Long-Term Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Long-Term Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
Total Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	-429.73	-288.03	-1,077.52
Total Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Total Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
Net Debt to Equity	- -	8.23	70.41	133.6	99.72	-388.07	-237.09	-1,035.84
Net Debt/Capital (%)	- -	8.44	47.57	183.73	266.35	-206.62	-73.7	-63.2
EBITDA	16	15	24	52	125	61	14	4
EBITDA-CapEx	-72	-60	-113	-295	-27	-133	-46	-159
Operating Income (Loss)	7	-1	-1	20	79	-2	-15	4

Liquidity (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Cash Ratio	- -	0.18	0.15	0.6	0.2	2.09	2.41	0.22
Current Ratio	- -	0.7	0.48	1.02	1.16	3.54	3.54	0.88
Quick Ratio	- -	0.36	0.32	1	0.76	2.69	3.31	0.22
CFO/Avg Current Liab	- -	0.38	0.63	0.86	1.18	1.3	0.25	0.44
Common Equity/Total Assets	- -	54.54	7.43	-43.18	-28.13	-161.16	-261.42	-223.99
Long-Term Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	- -	- -	- -
Long-Term Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Long-Term Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
Total Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	-429.73	-288.03	-1,077.52
Total Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Total Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
CFO/Total Liabilities	- -	11.36	22.66	12.59	15.12	9.33	1.53	4.87
CFO/CapEx	-0.07	0.15	0.27	0.14	0.42	0.26	0.11	0.12
Altman's Z-Score	- -	0.7	-1.11	0.31	0.39	-1.74	-3.1	-2.64

Working Capital (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Accounts Receivable Turnover	- -	7.52	4.93	5.63	6.53	4.75	2.83	2.2
Days Sales Outstanding	- -	48.56	73.99	64.88	55.89	76.79	129.03	165.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.27	1.87	2.9	3.81	5.94	9.89	3.06
Accounts Payable Turnover Days	- -	111.47	195.3	126	95.89	61.46	36.9	119.32
Cash Conversion Cycle	- -	-62.91	-121.32	-61.12	-40	15.33	92.13	46.3
Inventory to Cash Days	- -	48.56	73.99	64.88	55.89	76.79	129.03	165.62
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Market Capitalization	214	200	77	417	152	102	173	205
- Cash & Cash Equivalents	- -	11	9	32	11	50	72	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	27	77	127	- -	- -	- -	- -
+ Total Debt	- -	30	98	313	360	516	404	343
Enterprise Value	214	247	243	824	502	568	506	535
Total Capital	- -	240	196	185	142	-176	-380	-508
Total Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Total Debt / EV	- -	0.12	0.4	0.38	0.72	0.91	0.8	0.64
EV/Sales	5.01	6.14	4.86	9.39	2.93	5.29	8.68	7.42
EV/EBITDA	13.36	16.94	10.14	15.79	4.02	9.32	35.55	127.44
EV/EBIT	31.85	- -	- -	41.7	6.39	- -	- -	127.44
EV/Cash Flow to Firm	- -	21.69	6.5	12.24	5.46	6.93	12.04	9.06
EV/Free Cash Flow to Firm	2.62	2.89	1.39	1.99	2.06	2.06	4.96	2.4
Diluted Market Cap	214	200	77	440	160	102	173	205
Diluted Enterprise Value	214	247	243	848	510	568	506	535
EV per Share	4.3	3.92	3.82	13.69	7.93	7.33	4.54	2.74
TTM Sales	43	40	50	88	171	107	58	72
TTM EBITDA	16	15	24	52	125	61	14	4
TTM Operating Income	7	-1	-1	20	79	-2	-15	4
TTM Cash Flow to Firm	-6	11	37	67	92	82	42	59
TTM Free Cash Flow to Firm	82	86	174	415	244	276	102	222

Multiples (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Price/Free Cash Flow	2.62	2.34	0.44	1.11	0.74	0.41	2.59	1.12
EV/EBIT	31.85	- -	- -	41.7	6.39	- -	- -	127.44
Enterprise Value	214	247	243	824	502	568	506	535
Low Price	2.85	2.35	0.7	1.01	2.11	1	0.57	0.38
EV/Sales	5.01	6.14	4.86	9.39	2.93	5.29	8.68	7.42
EV/EBITDA	13.36	16.94	10.14	15.79	4.02	9.32	35.55	127.44
Price/Earnings	- -	- -	- -	10.43	4.17	- -	- -	- -
Price/Earnings Average	-17.19	-139.04	-0.8	4.69	10.45	-0.36	-1.31	-3.94
Price/Earnings High	-23.07	-179.65	-1.33	10.53	15.76	-0.62	-2.66	-7.75
Price/Earnings Low	-11.39	-83.93	-0.28	1.52	3.65	-0.16	-0.68	-1.33
Price/Book Value	- -	1.1	3.57	-1.64	-0.7	-0.15	-0.22	-0.24
Price/Book Value Average	- -	1.34	5.96	-0.74	-1.75	-0.25	-0.15	-0.26
Price/Book Value High	- -	1.74	9.9	-1.65	-2.64	-0.42	-0.31	-0.5
Price/Book Value Low	- -	0.81	2.06	-0.24	-0.61	-0.11	-0.08	-0.09
Price/Tangible Book Value	- -	0.85	0.61	1.98	0.44	-0.84	-1.23	-6.43
Price/Tangible Book Value Average	- -	1.04	1.02	0.89	1.09	-1.42	-0.86	-6.82
Price/Tangible Book Value High	- -	1.35	1.69	2	1.64	-2.44	-1.75	-13.42
Price/Tangible Book Value Low	- -	0.63	0.35	0.29	0.38	-0.64	-0.45	-2.3
Price/Sales	5.01	4.98	1.54	4.75	0.89	0.95	2.96	2.84
Price/Sales Average	5.01	6.1	2.57	2.13	2.23	1.59	2.08	3.01
Price/Sales High	6.72	7.88	4.27	4.8	3.36	2.74	4.22	5.93
Price/Sales Low	3.32	3.68	0.89	0.69	0.78	0.72	1.08	1.02
Price/Cash Flow	-35.28	17.77	2.07	8.72	2.37	1.98	25.62	10.23
Price/Cash Flow Average	-35.27	21.75	3.47	3.92	5.94	3.34	18	10.84
Price/Cash Flow High	-47.34	28.1	5.76	8.8	8.95	5.73	36.53	21.33
Price/Cash Flow Low	-23.38	13.13	1.2	1.27	2.08	1.51	9.34	3.65
Price/Free Cash Flow Average	2.62	2.87	0.74	0.5	1.86	0.7	1.82	1.18
Price/Free Cash Flow High	3.52	3.71	1.23	1.13	2.8	1.2	3.69	2.33
Price/Free Cash Flow Low	1.74	1.73	0.26	0.16	0.65	0.32	0.94	0.4
EV/Sales Average	5.01	7.26	5.89	6.78	4.27	5.94	7.8	7.59
EV/Sales High	6.72	9.04	7.59	9.44	5.4	7.09	9.94	10.5
EV/Sales Low	3.32	4.84	4.21	5.34	2.82	5.07	6.8	5.59
EV/EBITDA Average	13.36	20.02	12.3	11.39	5.86	10.46	31.94	130.37
EV/EBITDA High	17.93	24.93	15.85	15.87	7.42	12.48	40.72	180.51
EV/EBITDA Low	8.86	13.36	8.78	8.97	3.87	8.93	27.84	96.04
EV/EBIT Average	31.84	-462.78	-197.36	30.1	9.31	-325.92	-29.4	130.37
EV/EBIT High	42.74	-576.31	-254.35	41.92	11.78	-388.67	-37.49	180.51
EV/EBIT Low	21.11	-308.72	-140.99	23.69	6.15	-278.11	-25.63	96.04
Last Price	4.3	3.18	1.21	6.92	2.41	1.31	1.55	1.05
High Price	5.77	5.03	3.36	6.99	9.1	3.79	2.21	2.19
Enterprise Value Average	214	292	294	595	731	637	454	547
Enterprise Value High	287	364	379	828	925	760	579	758
Enterprise Value Low	142	195	210	468	483	544	396	403

Profitability (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Return on Common Equity (%)	- -	-1.93	-157.72	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-0.44	-49.25	11.21	7.46	-76.25	-24.41	-13.74
Return on Capital (%)	- -	- -	- -	- -	47.99	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	12.73	- -	- -	- -
Gross Margin (%)	50.88	28.01	22.24	42.38	55.71	14.55	7.49	29.5
EBITDA Margin (%)	37.48	36.25	47.92	59.5	72.74	56.79	24.42	5.82
Operating Margin (%)	15.72	-1.57	-2.99	22.52	45.8	-1.82	-26.52	5.82
Incremental Operating Margin (%)	- -	- -	- -	56.21	70.22	- -	- -	141.58
Pretax Margin (%)	-31.01	-1.84	-307.95	37.95	29.72	-428.27	-152.88	-64.82
Profit Margin (%)	-29.13	-1.84	-307.95	56.23	29.72	-428.27	-152.88	-64.82
Net Income to Common Margin (%)	-29.13	-4.38	-322.12	45.54	21.31	-441.76	-159.09	-76.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	-19.67
Sustainable Growth Rate (%)	- -	-1.93	-157.72	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Total Debt	- -	30	98	313	360	516	404	343
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	30	98	313	360	516	404	343
Total Debt/EBITDA	- -	2.06	4.09	5.99	2.89	8.48	28.44	81.71
Net Debt/EBITDA	- -	1.33	3.72	5.37	2.8	7.65	23.41	78.55
Total Debt/EBIT	- -	-47.54	-65.73	15.84	4.59	-264.05	-26.18	81.71
Net Debt/EBIT	- -	-30.67	-59.76	14.2	4.45	-238.45	-21.55	78.55
EBITDA to Interest Expense	106.87	129.07	88.64	3.97	4.52	1.99	0.4	0.11
EBITDA-CapEx/Interest Expense	-477.84	-527.32	-417.31	-22.4	-0.98	-4.33	-1.3	-4.09
EBIT to Interest Expense	44.83	-5.58	-5.52	1.5	2.85	-0.06	-0.44	0.11
Interest Expense	- -	- -	- -	13	28	31	35	39
Common Equity/Total Assets	- -	54.54	7.43	-43.18	-28.13	-161.16	-261.42	-223.99
Long-Term Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	- -	- -	- -
Long-Term Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Long-Term Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
Total Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	-429.73	-288.03	-1,077.52
Total Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Total Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
Net Debt to Equity	- -	8.23	70.41	133.6	99.72	-388.07	-237.09	-1,035.84
Net Debt/Capital (%)	- -	8.44	47.57	183.73	266.35	-206.62	-73.7	-63.2
EBITDA	16	15	24	52	125	61	14	4
EBITDA-CapEx	-72	-60	-113	-295	-27	-133	-46	-159
Operating Income (Loss)	7	-1	-1	20	79	-2	-15	4

Liquidity (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Cash Ratio	- -	0.18	0.15	0.6	0.2	2.09	2.41	0.22
Current Ratio	- -	0.7	0.48	1.02	1.16	3.54	3.54	0.88
Quick Ratio	- -	0.36	0.32	1	0.76	2.69	3.31	0.22
CFO/Avg Current Liab	- -	0.38	0.63	0.86	1.18	1.3	0.25	0.44
Common Equity/Total Assets	- -	54.54	7.43	-43.18	-28.13	-161.16	-261.42	-223.99
Long-Term Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	- -	- -	- -
Long-Term Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Long-Term Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
Total Debt/Equity (%)	- -	12.76	77.45	149.02	102.86	-429.73	-288.03	-1,077.52
Total Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Total Debt/Total Assets (%)	- -	8.97	33.79	53.06	46.44	120.25	134.74	90.22
CFO/Total Liabilities	- -	11.36	22.66	12.59	15.12	9.33	1.53	4.87
CFO/CapEx	-0.07	0.15	0.27	0.14	0.42	0.26	0.11	0.12
Altman's Z-Score	- -	0.7	-1.11	0.31	0.39	-1.74	-3.1	-2.64

Working Capital (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Accounts Receivable Turnover	- -	7.52	4.93	5.63	6.53	4.75	2.83	2.2
Days Sales Outstanding	- -	48.56	73.99	64.88	55.89	76.79	129.03	165.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.27	1.87	2.9	3.81	5.94	9.89	3.06
Accounts Payable Turnover Days	- -	111.47	195.3	126	95.89	61.46	36.9	119.32
Cash Conversion Cycle	- -	-62.91	-121.32	-61.12	-40	15.33	92.13	46.3
Inventory to Cash Days	- -	48.56	73.99	64.88	55.89	76.79	129.03	165.62
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Market Capitalization	214	200	77	417	152	102	173	205
- Cash & Cash Equivalents	- -	11	9	32	11	50	72	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	27	77	127	- -	- -	- -	- -
+ Total Debt	- -	30	98	313	360	516	404	343
Enterprise Value	214	247	243	824	502	568	506	535
Total Capital	- -	240	196	185	142	-176	-380	-508
Total Debt/Capital (%)	- -	12.51	49.95	169.08	253.47	-294.03	-106.38	-67.45
Total Debt / EV	- -	0.12	0.4	0.38	0.72	0.91	0.8	0.64
EV/Sales	5.01	6.14	4.86	9.39	2.93	5.29	8.68	7.42
EV/EBITDA	13.36	16.94	10.14	15.79	4.02	9.32	35.55	127.44
EV/EBIT	31.85	- -	- -	41.7	6.39	- -	- -	127.44
EV/Cash Flow to Firm	- -	21.69	6.5	12.24	5.46	6.93	12.04	9.06
EV/Free Cash Flow to Firm	2.62	2.89	1.39	1.99	2.06	2.06	4.96	2.4
Diluted Market Cap	214	200	77	440	160	102	173	205
Diluted Enterprise Value	214	247	243	848	510	568	506	535
EV per Share	4.3	3.92	3.82	13.69	7.93	7.33	4.54	2.74
TTM Sales	43	40	50	88	171	107	58	72
TTM EBITDA	16	15	24	52	125	61	14	4
TTM Operating Income	7	-1	-1	20	79	-2	-15	4
TTM Cash Flow to Firm	-6	11	37	67	92	82	42	59
TTM Free Cash Flow to Firm	82	86	174	415	244	276	102	222

Multiples (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Price/Free Cash Flow	2.62	2.34	0.44	1.11	0.74	0.41	2.59	1.12
EV/EBIT	31.85	- -	- -	41.7	6.39	- -	- -	127.44
Enterprise Value	214	247	243	824	502	568	506	535
Low Price	2.85	2.35	0.7	1.01	2.11	1	0.57	0.38
EV/Sales	5.01	6.14	4.86	9.39	2.93	5.29	8.68	7.42
EV/EBITDA	13.36	16.94	10.14	15.79	4.02	9.32	35.55	127.44
Price/Earnings	- -	- -	- -	10.43	4.17	- -	- -	- -
Price/Earnings Average	-17.19	-139.04	-0.8	4.69	10.45	-0.36	-1.31	-3.94
Price/Earnings High	-23.07	-179.65	-1.33	10.53	15.76	-0.62	-2.66	-7.75
Price/Earnings Low	-11.39	-83.93	-0.28	1.52	3.65	-0.16	-0.68	-1.33
Price/Book Value	- -	1.1	3.57	-1.64	-0.7	-0.15	-0.22	-0.24
Price/Book Value Average	- -	1.34	5.96	-0.74	-1.75	-0.25	-0.15	-0.26
Price/Book Value High	- -	1.74	9.9	-1.65	-2.64	-0.42	-0.31	-0.5
Price/Book Value Low	- -	0.81	2.06	-0.24	-0.61	-0.11	-0.08	-0.09
Price/Tangible Book Value	- -	0.85	0.61	1.98	0.44	-0.84	-1.23	-6.43
Price/Tangible Book Value Average	- -	1.04	1.02	0.89	1.09	-1.42	-0.86	-6.82
Price/Tangible Book Value High	- -	1.35	1.69	2	1.64	-2.44	-1.75	-13.42
Price/Tangible Book Value Low	- -	0.63	0.35	0.29	0.38	-0.64	-0.45	-2.3
Price/Sales	5.01	4.98	1.54	4.75	0.89	0.95	2.96	2.84
Price/Sales Average	5.01	6.1	2.57	2.13	2.23	1.59	2.08	3.01
Price/Sales High	6.72	7.88	4.27	4.8	3.36	2.74	4.22	5.93
Price/Sales Low	3.32	3.68	0.89	0.69	0.78	0.72	1.08	1.02
Price/Cash Flow	-35.28	17.77	2.07	8.72	2.37	1.98	25.62	10.23
Price/Cash Flow Average	-35.27	21.75	3.47	3.92	5.94	3.34	18	10.84
Price/Cash Flow High	-47.34	28.1	5.76	8.8	8.95	5.73	36.53	21.33
Price/Cash Flow Low	-23.38	13.13	1.2	1.27	2.08	1.51	9.34	3.65
Price/Free Cash Flow Average	2.62	2.87	0.74	0.5	1.86	0.7	1.82	1.18
Price/Free Cash Flow High	3.52	3.71	1.23	1.13	2.8	1.2	3.69	2.33
Price/Free Cash Flow Low	1.74	1.73	0.26	0.16	0.65	0.32	0.94	0.4
EV/Sales Average	5.01	7.26	5.89	6.78	4.27	5.94	7.8	7.59
EV/Sales High	6.72	9.04	7.59	9.44	5.4	7.09	9.94	10.5
EV/Sales Low	3.32	4.84	4.21	5.34	2.82	5.07	6.8	5.59
EV/EBITDA Average	13.36	20.02	12.3	11.39	5.86	10.46	31.94	130.37
EV/EBITDA High	17.93	24.93	15.85	15.87	7.42	12.48	40.72	180.51
EV/EBITDA Low	8.86	13.36	8.78	8.97	3.87	8.93	27.84	96.04
EV/EBIT Average	31.84	-462.78	-197.36	30.1	9.31	-325.92	-29.4	130.37
EV/EBIT High	42.74	-576.31	-254.35	41.92	11.78	-388.67	-37.49	180.51
EV/EBIT Low	21.11	-308.72	-140.99	23.69	6.15	-278.11	-25.63	96.04
Last Price	4.3	3.18	1.21	6.92	2.41	1.31	1.55	1.05
High Price	5.77	5.03	3.36	6.99	9.1	3.79	2.21	2.19
Enterprise Value Average	214	292	294	595	731	637	454	547
Enterprise Value High	287	364	379	828	925	760	579	758
Enterprise Value Low	142	195	210	468	483	544	396	403

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
Shares Outstanding	- -	65	66	61	79	80	150	219
Diluted Weighted Avg Shares	50	63	64	64	66	78	111	195
Basic Weighted Avg Shares	50	63	64	60	63	78	111	195
Revenue per Share	0.86	0.64	0.79	1.46	2.71	1.38	0.52	0.37
EBITDA per Share	0.32	0.23	0.38	0.87	1.97	0.79	0.13	0.02
Operating Income per Share	0.14	-0.01	-0.02	0.33	1.24	-0.03	-0.14	0.02
Basic EPS, GAAP	-0.25	-0.03	-2.53	0.66	0.58	-6.11	-0.83	-0.28
Basic EPS from Cont Ops	-0.25	-0.01	-2.42	0.82	0.81	-5.93	-0.8	-0.24
Diluted EPS, GAAP	-0.25	-0.03	-2.53	0.63	0.55	-6.11	-0.83	-0.28
Diluted EPS from Cont Ops	-0.25	-0.01	-2.42	0.78	0.77	-5.93	-0.8	-0.24
Dividend per Share	- -	0.02	0.11	0.16	0.23	0.19	0.03	0.1
Cash Flow per Share	-0.12	0.18	0.58	0.79	1.02	0.66	0.06	0.1
Free Cash Flow per Basic Share	-1.88	-1	-1.57	-4.97	-1.38	-1.84	-0.48	-0.73
Cash & Equivalents per Share	- -	0.17	0.14	0.54	0.17	0.65	0.64	0.07
Book Value per Share	- -	2.9	0.34	-4.23	-3.45	-8.93	-7.05	-4.36
Tangible Book Value per Share	- -	3.73	1.99	3.49	5.54	-1.55	-1.26	-0.16

Gastar Exploration Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)