DCF Calculator

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

Magnolia Oil & Gas Corporation (MGY)

Energy | Oil & Gas Exploration & Production

Today's Price

$26.50

Today's Fair Value

$32.72 +23.47%

Margin of Safety

+19.01%

Projected Value (5Y)

$52.69 +98.83%

Dividends Paid (5Y)

$5.76

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 32.73% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 9.67% | CAGR (5y): 2.22%

Dividend Growth Rate

Regression: 44.82% | CAGR (5y): 52.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8x)

Discount Rate