DCF Calculator

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

New Fortress Energy Inc. (NFE)

Energy | Oil & Gas Midstream

Today's Price

$4.53

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. NFE currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 30.8% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 20.46% | CAGR (5y): 21.15%

Dividend Growth Rate

Regression: 32.98% | CAGR (5y): 41.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.08x)

Discount Rate