DCF Calculator

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

Flowco Holdings Inc. (FLOC)

Energy | Oil & Gas Equipment & Services

Today's Price

$20.01

Today's Fair Value

$18.01 -10%

Margin of Safety

-11.10%

Projected Value (5Y)

$29.00 +44.93%

Dividends Paid (5Y)

$3.49

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 51.64% | CAGR (5y): 51.87%

Diluted Shares Growth Rate

Regression: 82.77% | CAGR (5y): 155.89%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 150%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.76x)

Discount Rate