DCF Calculator

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

North American Construction Group Ltd. (NOA)

Energy | Oil & Gas Equipment & Services

Today's Price

$11.80

Today's Fair Value

$34.93 +196.02%

Margin of Safety

+66.22%

Projected Value (5Y)

$56.25 +376.69%

Dividends Paid (5Y)

$2.72

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 43.66% | CAGR (5y): 9.48%

Diluted Shares Growth Rate

Regression: 0.76% | CAGR (5y): -0.02%

Dividend Growth Rate

Regression: 19.64% | CAGR (5y): 21.69%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.98x)

Discount Rate