DCF Calculator

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

Galp Energia, SGPS, S.A. (GLPEY)

Energy | Oil & Gas Integrated

Today's Price

$10.84

Today's Fair Value

$25.32 +133.58%

Margin of Safety

+57.19%

Projected Value (5Y)

$40.78 +276.2%

Dividends Paid (5Y)

$2.17

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.94% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.14% | CAGR (5y): -2.44%

Dividend Growth Rate

Regression: 4.52% | CAGR (5y): 2.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.38x)

Discount Rate