DCF Calculator

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

Dorchester Minerals, L.P. (DMLP)

Energy | Oil & Gas Exploration & Production

Today's Price

$28.45

Today's Fair Value

$40.53 +42.46%

Margin of Safety

+29.81%

Projected Value (5Y)

$65.27 +129.42%

Dividends Paid (5Y)

$19.73

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.4% | CAGR (5y): 21.26%

Diluted Shares Growth Rate

Regression: 4.08% | CAGR (5y): 6.56%

Dividend Growth Rate

Regression: 6.36% | CAGR (5y): 11.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.71x)

Discount Rate