DCF Calculator

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

Equinor ASA (EQNR)

Energy | Oil & Gas Integrated

Today's Price

$48.75

Today's Fair Value

$81.28 +66.73%

Margin of Safety

+40.02%

Projected Value (5Y)

$130.91 +168.53%

Dividends Paid (5Y)

$10.98

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 26.2% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.65% | CAGR (5y): -4.47%

Dividend Growth Rate

Regression: 5.27% | CAGR (5y): 26.46%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.23x)

Discount Rate