DCF Calculator

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

HF Sinclair Corporation (DINO)

Energy | Oil & Gas Refining & Marketing

Today's Price

$112.46

Today's Fair Value

$76.97 -31.56%

Margin of Safety

-46.11%

Projected Value (5Y)

$123.96 +10.23%

Dividends Paid (5Y)

$12.83

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.64% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.67% | CAGR (5y): 2.85%

Dividend Growth Rate

Regression: -3.54% | CAGR (5y): 23.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.65x)

Discount Rate