DCF Calculator

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

Core Laboratories N.V. (CLB)

Energy | Oil & Gas Equipment & Services

Today's Price

$8.93

Today's Fair Value

$4.46 -50.06%

Margin of Safety

-100.22%

Projected Value (5Y)

$7.18 -19.6%

Dividends Paid (5Y)

$0.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -10.64% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.98% | CAGR (5y): 0.67%

Dividend Growth Rate

Regression: -30.32% | CAGR (5y): 7.01%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.48x)

Discount Rate