DCF Calculator

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

Comstock Resources, Inc. (CRK)

Energy | Oil & Gas Exploration & Production

Today's Price

$14.25

Today's Fair Value

$3.04 -78.67%

Margin of Safety

-368.75%

Projected Value (5Y)

$4.89 -65.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.25% | CAGR (5y): 18.62%

Diluted Shares Growth Rate

Regression: 45.26% | CAGR (5y): 6.45%

Dividend Growth Rate

Regression: -16.35% | CAGR (5y): -75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.32x)

Discount Rate