DCF Calculator

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

PBF Energy Inc. (PBF)

Energy | Oil & Gas Refining & Marketing

Today's Price

$78.00

Today's Fair Value

$117.78 +51%

Margin of Safety

+33.77%

Projected Value (5Y)

$189.68 +143.18%

Dividends Paid (5Y)

$6.22

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 29.46% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.87% | CAGR (5y): -0.97%

Dividend Growth Rate

Regression: -1.06% | CAGR (5y): 11.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.05x)

Discount Rate