DCF Calculator

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

Kunlun Energy Company Limited (KLYCY)

Energy | Oil & Gas Refining & Marketing

Today's Price

$9.60

Today's Fair Value

$2.67 -72.19%

Margin of Safety

-259.55%

Projected Value (5Y)

$4.30 -55.21%

Dividends Paid (5Y)

$1.78

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.77% | CAGR (5y): -4.24%

Diluted Shares Growth Rate

Regression: 0.6% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 7.02% | CAGR (5y): -32.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 35.99x)

Discount Rate