DCF Calculator

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

Chord Energy Corporation (CHRD)

Energy | Oil & Gas Exploration & Production

Today's Price

$132.45

Today's Fair Value

$109.94 -17%

Margin of Safety

-20.47%

Projected Value (5Y)

$177.06 +33.68%

Dividends Paid (5Y)

$22.29

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -15.61% | CAGR (5y): 23.66%

Dividend Growth Rate

Regression: -12.24% | CAGR (5y): 0.29%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.25x)

Discount Rate