DCF Calculator

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

BP p.l.c. (BP)

Energy | Oil & Gas Integrated

Today's Price

$50.39

Today's Fair Value

$47.24 -6.25%

Margin of Safety

-6.67%

Projected Value (5Y)

$76.08 +50.98%

Dividends Paid (5Y)

$11.08

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.35% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.46% | CAGR (5y): -4.68%

Dividend Growth Rate

Regression: -2.11% | CAGR (5y): 9.68%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.71x)

Discount Rate