DCF Calculator

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

Harbour Energy plc (HBRIY)

Energy | Oil & Gas Exploration & Production

Today's Price

$4.12

Today's Fair Value

$4.87 +18.2%

Margin of Safety

+15.40%

Projected Value (5Y)

$7.85 +90.53%

Dividends Paid (5Y)

$0.61

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 39.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 9.85% | CAGR (5y): 18.91%

Dividend Growth Rate

Regression: -16.67% | CAGR (5y): -4.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.01x)

Discount Rate