DCF Calculator

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

NOV Inc. (NOV)

Energy | Oil & Gas Equipment & Services

Today's Price

$19.29

Today's Fair Value

$28.72 +48.89%

Margin of Safety

+32.83%

Projected Value (5Y)

$46.25 +139.76%

Dividends Paid (5Y)

$1.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 20.4% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.27% | CAGR (5y): -0.47%

Dividend Growth Rate

Regression: -8.75% | CAGR (5y): 15.83%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.74x)

Discount Rate