DCF Calculator

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

Archrock, Inc. (AROC)

Energy | Oil & Gas Equipment & Services

Today's Price

$31.70

Today's Fair Value

$10.56 -66.69%

Margin of Safety

-200.19%

Projected Value (5Y)

$17.01 -46.34%

Dividends Paid (5Y)

$5.14

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.17% | CAGR (5y): 7.95%

Diluted Shares Growth Rate

Regression: 10.79% | CAGR (5y): 2.99%

Dividend Growth Rate

Regression: 4.15% | CAGR (5y): 8.7%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.2x)

Discount Rate