DCF Calculator

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

EQT Corporation (EQT)

Energy | Oil & Gas Exploration & Production

Today's Price

$55.34

Today's Fair Value

$40.32 -27.14%

Margin of Safety

-37.25%

Projected Value (5Y)

$64.93 +17.33%

Dividends Paid (5Y)

$4.62

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.79% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 14.99% | CAGR (5y): 19.09%

Dividend Growth Rate

Regression: 15.49% | CAGR (5y): 13.34%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.71x)

Discount Rate