DCF Calculator

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

Canadian Natural Resources Limited (CNQ)

Energy | Oil & Gas Exploration & Production

Today's Price

$54.12

Today's Fair Value

$65.69 +21.38%

Margin of Safety

+17.61%

Projected Value (5Y)

$105.80 +95.49%

Dividends Paid (5Y)

$13.61

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.89% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.62% | CAGR (5y): -2.35%

Dividend Growth Rate

Regression: 17.78% | CAGR (5y): 19.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.11x)

Discount Rate