DCF Calculator

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

Borr Drilling Limited (BORR)

Energy | Oil & Gas Drilling

Today's Price

$3.81

Today's Fair Value

$1.92 -49.61%

Margin of Safety

-98.44%

Projected Value (5Y)

$3.09 -18.9%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.36% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 24.79% | CAGR (5y): 28.59%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -80%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.82x)

Discount Rate