DCF Calculator

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

Flotek Industries, Inc. (FTK)

Energy | Oil & Gas Equipment & Services

Today's Price

$23.47

Today's Fair Value

$8.92 -61.99%

Margin of Safety

-163.12%

Projected Value (5Y)

$14.37 -38.77%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.06% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 15.25% | CAGR (5y): 25.98%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21x)

Discount Rate