DCF Calculator

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

BKV Corporation (BKV)

Energy | Oil & Gas Exploration & Production

Today's Price

$20.93

Today's Fair Value

$43.60 +108.31%

Margin of Safety

+52.00%

Projected Value (5Y)

$70.22 +235.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 42.76% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.12% | CAGR (5y): 1.95%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.55x)

Discount Rate