DCF Calculator

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

EOG Resources, Inc. (EOG)

Energy | Oil & Gas Exploration & Production

Today's Price

$161.25

Today's Fair Value

$310.21 +92.38%

Margin of Safety

+48.02%

Projected Value (5Y)

$499.59 +209.82%

Dividends Paid (5Y)

$30.38

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 24.53% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.1% | CAGR (5y): -1.41%

Dividend Growth Rate

Regression: 25.21% | CAGR (5y): 9.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.97x)

Discount Rate