DCF Calculator

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

Occidental Petroleum Corporation (OXY)

Energy | Oil & Gas Exploration & Production

Today's Price

$60.74

Today's Fair Value

$77.71 +27.94%

Margin of Safety

+21.84%

Projected Value (5Y)

$125.16 +106.06%

Dividends Paid (5Y)

$9.08

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.17% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.4% | CAGR (5y): 1.71%

Dividend Growth Rate

Regression: -12.53% | CAGR (5y): 91.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.85x)

Discount Rate