DCF Calculator

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

Baytex Energy Corp. (BTE)

Energy | Oil & Gas Exploration & Production

Today's Price

$5.38

Today's Fair Value

$0.88 -83.64%

Margin of Safety

-511.36%

Projected Value (5Y)

$1.42 -73.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.85% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 16% | CAGR (5y): 6.52%

Dividend Growth Rate

Regression: -27.55% | CAGR (5y): 61.39%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.96x)

Discount Rate