DCF Calculator

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

Presidio Production Company (FTW)

Energy | Oil & Gas Exploration & Production

Today's Price

$10.20

Today's Fair Value

$9.80 -3.92%

Margin of Safety

-4.08%

Projected Value (5Y)

$15.78 +54.71%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -34.35% | CAGR (5y): -34.31%

Diluted Shares Growth Rate

Regression: -93.53% | CAGR (5y): -93.51%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.26x)

Discount Rate