DCF Calculator

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

Ampol Limited (CTXAY)

Energy | Oil & Gas Refining & Marketing

Today's Price

$53.41

Today's Fair Value

$66.18 +23.91%

Margin of Safety

+19.30%

Projected Value (5Y)

$106.58 +99.55%

Dividends Paid (5Y)

$24.57

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -8.44% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.34% | CAGR (5y): -0.87%

Dividend Growth Rate

Regression: 6.53% | CAGR (5y): 25.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.73x)

Discount Rate