DCF Calculator

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

National Fuel Gas Company (NFG)

Energy | Oil & Gas Integrated

Today's Price

$79.55

Today's Fair Value

$157.31 +97.75%

Margin of Safety

+49.43%

Projected Value (5Y)

$253.35 +218.48%

Dividends Paid (5Y)

$11.85

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.46% | CAGR (5y): 93.6%

Diluted Shares Growth Rate

Regression: 1.02% | CAGR (5y): 0.73%

Dividend Growth Rate

Regression: 2.91% | CAGR (5y): 3.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.77x)

Discount Rate