DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Antero Resources Corporation (AR)

Energy | Oil & Gas Exploration & Production

Today's Price

$42.08

Today's Fair Value

$20.61 -51.02%

Margin of Safety

-104.17%

Projected Value (5Y)

$33.20 -21.1%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -8.88% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.86% | CAGR (5y): 2.77%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.75x)

Discount Rate