DCF Calculator

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

MOL Magyar Olaj-es Gazipari RT (MGYOY)

Energy | Oil & Gas Refining & Marketing

Today's Price

$8.12

Today's Fair Value

$4.89 -39.78%

Margin of Safety

-66.05%

Projected Value (5Y)

$7.87 -3.08%

Dividends Paid (5Y)

$3.79

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.4% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.84% | CAGR (5y): 2.85%

Dividend Growth Rate

Regression: 12.89% | CAGR (5y): 25.24%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.56x)

Discount Rate