DCF Calculator

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

Forum Energy Technologies, Inc. (FET)

Energy | Oil & Gas Equipment & Services

Today's Price

$67.60

Today's Fair Value

$17.25 -74.48%

Margin of Safety

-291.88%

Projected Value (5Y)

$27.78 -58.91%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 11.86% | CAGR (5y): 16.32%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.31x)

Discount Rate