DCF Calculator

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

Athabasca Oil Corporation (ATHOF)

Energy | Oil & Gas Exploration & Production

Today's Price

$8.16

Today's Fair Value

$8.45 +3.55%

Margin of Safety

+3.43%

Projected Value (5Y)

$13.61 +66.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 30.35% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.87% | CAGR (5y): -1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.97x)

Discount Rate