DCF Calculator

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

Expand Energy Corporation (EXE)

Energy | Oil & Gas Exploration & Production

Today's Price

$90.03

Today's Fair Value

$89.08 -1.06%

Margin of Safety

-1.07%

Projected Value (5Y)

$143.46 +59.35%

Dividends Paid (5Y)

$17.43

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 29.36% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 66.73% | CAGR (5y): 89.68%

Dividend Growth Rate

Regression: 8.86% | CAGR (5y): 27.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.68x)

Discount Rate