DCF Calculator

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

Imperial Petroleum Inc. (IMPPP)

Energy | Oil & Gas Midstream

Today's Price

$25.76

Today's Fair Value

$17.83 -30.78%

Margin of Safety

-44.48%

Projected Value (5Y)

$28.71 +11.45%

Dividends Paid (5Y)

$12.22

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.83% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 114.96% | CAGR (5y): 157.64%

Dividend Growth Rate

Regression: 4.05% | CAGR (5y): 4.96%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.12x)

Discount Rate