DCF Calculator

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

Okeanis Eco Tankers Corp. (ECO)

Industrials | Marine Shipping

Today's Price

$101.33

Today's Fair Value

$156.72 +54.66%

Margin of Safety

+35.34%

Projected Value (5Y)

$252.40 +149.09%

Dividends Paid (5Y)

$83.42

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 49.94% | CAGR (5y): 2.83%

Diluted Shares Growth Rate

Regression: 3.57% | CAGR (5y): 0.07%

Dividend Growth Rate

Regression: 39.46% | CAGR (5y): 58.66%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.85x)

Discount Rate