DCF Calculator

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

California Resources Corp (CRC)

Energy | Oil & Gas Exploration & Production

Today's Price

$55.50

Today's Fair Value

$62.99 +13.5%

Margin of Safety

+11.89%

Projected Value (5Y)

$101.45 +82.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.26% | CAGR (5y): 161.12%

Diluted Shares Growth Rate

Regression: 9.56% | CAGR (5y): 0.96%

Dividend Growth Rate

Regression: 23.4% | CAGR (5y): 24.24%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.4x)

Discount Rate