DCF Calculator

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

DT Midstream, Inc. (DTM)

Energy | Oil & Gas Midstream

Today's Price

$123.35

Today's Fair Value

$94.98 -23%

Margin of Safety

-29.87%

Projected Value (5Y)

$152.97 +24.01%

Dividends Paid (5Y)

$30.22

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.41% | CAGR (5y): 8.3%

Diluted Shares Growth Rate

Regression: 0.6% | CAGR (5y): 1.14%

Dividend Growth Rate

Regression: 32.24% | CAGR (5y): 41.97%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.19x)

Discount Rate