DCF Calculator

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

New Hope Corporation Limited (NHPEF)

Energy | Coal

Today's Price

$3.85

Today's Fair Value

$2.83 -26.49%

Margin of Safety

-36.04%

Projected Value (5Y)

$4.56 +18.44%

Dividends Paid (5Y)

$2.10

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 32.69% | CAGR (5y): 6.15%

Diluted Shares Growth Rate

Regression: 0.45% | CAGR (5y): 0.18%

Dividend Growth Rate

Regression: 7.68% | CAGR (5y): 27.38%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.55x)

Discount Rate