DCF Calculator

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

Core Natural Resources, Inc. (CNR)

Energy | Coal

Today's Price

$86.89

Today's Fair Value

$3.02 -96.52%

Margin of Safety

-2777.15%

Projected Value (5Y)

$4.87 -94.4%

Dividends Paid (5Y)

$1.33

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.8% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.09% | CAGR (5y): 14.28%

Dividend Growth Rate

Regression: -30.46% | CAGR (5y): -20.47%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.12x)

Discount Rate