DCF Calculator

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

Kinetik Holdings Inc. (KNTK)

Energy | Oil & Gas Midstream

Today's Price

$54.70

Today's Fair Value

$57.66 +5.41%

Margin of Safety

+5.13%

Projected Value (5Y)

$92.87 +69.78%

Dividends Paid (5Y)

$19.82

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 27.47% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.49% | CAGR (5y): 10.64%

Dividend Growth Rate

Regression: 9.23% | CAGR (5y): 7.57%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.17x)

Discount Rate