DCF Calculator

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

OMV AG (OMVKY)

Energy | Oil & Gas Integrated

Today's Price

$20.36

Today's Fair Value

$18.57 -8.79%

Margin of Safety

-9.64%

Projected Value (5Y)

$29.90 +46.86%

Dividends Paid (5Y)

$8.98

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.22% | CAGR (5y): 16.05%

Diluted Shares Growth Rate

Regression: 0.01% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 11.87% | CAGR (5y): 17.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 0.7x)

Discount Rate