DCF Calculator

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

Halliburton Company (HAL)

Energy | Oil & Gas Equipment & Services

Today's Price

$36.17

Today's Fair Value

$32.72 -9.54%

Margin of Safety

-10.54%

Projected Value (5Y)

$52.70 +45.7%

Dividends Paid (5Y)

$4.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.51% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.2% | CAGR (5y): -0.95%

Dividend Growth Rate

Regression: 0.55% | CAGR (5y): 30.45%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.45x)

Discount Rate