DCF Calculator

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

Inpex Corporation (IPXHY)

Energy | Oil & Gas Exploration & Production

Today's Price

$22.33

Today's Fair Value

$21.05 -5.73%

Margin of Safety

-6.08%

Projected Value (5Y)

$33.90 +51.81%

Dividends Paid (5Y)

$4.23

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.87% | CAGR (5y): 23.8%

Diluted Shares Growth Rate

Regression: -1.77% | CAGR (5y): -3.98%

Dividend Growth Rate

Regression: 13.92% | CAGR (5y): 15.55%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.37x)

Discount Rate