DCF Calculator

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

VAALCO Energy, Inc. (EGY)

Energy | Oil & Gas Exploration & Production

Today's Price

$5.86

Today's Fair Value

$1.03 -82.42%

Margin of Safety

-468.93%

Projected Value (5Y)

$1.66 -71.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.23% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 6.85% | CAGR (5y): 12.55%

Dividend Growth Rate

Regression: 22.86% | CAGR (5y): 26.54%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.69x)

Discount Rate