DCF Calculator

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

Greenfire Resources Ltd. (GFR)

Energy | Oil & Gas Exploration & Production

Today's Price

$6.15

Today's Fair Value

$1.71 -72.2%

Margin of Safety

-259.65%

Projected Value (5Y)

$2.76 -55.12%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.83% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 12.72% | CAGR (5y): 14.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.3x)

Discount Rate