DCF Calculator

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

Neste Oyj (NTOIY)

Energy | Oil & Gas Refining & Marketing

Today's Price

$15.63

Today's Fair Value

$12.70 -18.75%

Margin of Safety

-23.07%

Projected Value (5Y)

$20.46 +30.9%

Dividends Paid (5Y)

$0.98

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -12.44% | CAGR (5y): -9.79%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): -0.01%

Dividend Growth Rate

Regression: 10.96% | CAGR (5y): -23.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.3x)

Discount Rate