DCF Calculator

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

Diversified Energy Company PLC (DEC)

Energy | Oil & Gas Exploration & Production

Today's Price

$13.89

Today's Fair Value

$22.21 +59.9%

Margin of Safety

+37.46%

Projected Value (5Y)

$35.77 +157.52%

Dividends Paid (5Y)

$4.30

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 52.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 41.93% | CAGR (5y): 16.79%

Dividend Growth Rate

Regression: -4.51% | CAGR (5y): -18.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.66x)

Discount Rate