DCF Calculator

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

CNX Resources Corporation (CNX)

Energy | Oil & Gas Exploration & Production

Today's Price

$37.49

Today's Fair Value

$79.78 +112.8%

Margin of Safety

+53.01%

Projected Value (5Y)

$128.48 +242.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.58% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.68% | CAGR (5y): -4.25%

Dividend Growth Rate

Regression: -53.88% | CAGR (5y): -57.27%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.12x)

Discount Rate