DCF Calculator

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

Evolution Petroleum Corporation (EPM)

Energy | Oil & Gas Exploration & Production

Today's Price

$3.75

Today's Fair Value

$1.13 -69.87%

Margin of Safety

-231.86%

Projected Value (5Y)

$1.82 -51.47%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.34% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.18% | CAGR (5y): 0.9%

Dividend Growth Rate

Regression: 4.96% | CAGR (5y): 21.67%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.39x)

Discount Rate