DCF Calculator

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

Par Pacific Holdings, Inc. (PARR)

Energy | Oil & Gas Refining & Marketing

Today's Price

$76.24

Today's Fair Value

$107.07 +40.44%

Margin of Safety

+28.79%

Projected Value (5Y)

$172.43 +126.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.1% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.79% | CAGR (5y): -0.92%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.64x)

Discount Rate