DCF Calculator

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

Obsidian Energy Ltd. (OBE)

Energy | Oil & Gas Exploration & Production

Today's Price

$10.45

Today's Fair Value

$9.21 -11.87%

Margin of Safety

-13.46%

Projected Value (5Y)

$14.84 +42.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 53.43% | CAGR (5y): 86.44%

Diluted Shares Growth Rate

Regression: 0.98% | CAGR (5y): -0.41%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.72x)

Discount Rate