DCF Calculator

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

Crescent Energy Company (CRGY)

Energy | Oil & Gas Exploration & Production

Today's Price

$14.20

Today's Fair Value

$4.18 -70.56%

Margin of Safety

-239.71%

Projected Value (5Y)

$6.73 -52.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.43% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 32.49% | CAGR (5y): 41.54%

Dividend Growth Rate

Regression: -1.01% | CAGR (5y): 1.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.63x)

Discount Rate