DCF Calculator

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

Nordic American Tankers Limited (NAT)

Industrials | Marine Shipping

Today's Price

$7.37

Today's Fair Value

$5.02 -31.89%

Margin of Safety

-46.81%

Projected Value (5Y)

$8.08 +9.63%

Dividends Paid (5Y)

$6.57

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.79% | CAGR (5y): -18.61%

Diluted Shares Growth Rate

Regression: 10.05% | CAGR (5y): 7.24%

Dividend Growth Rate

Regression: -9.27% | CAGR (5y): 54.41%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.77x)

Discount Rate