DCF Calculator

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

PetroChina Company Limited (PCCYF)

Energy | Oil & Gas Integrated

Today's Price

$1.22

Today's Fair Value

$1.30 +6.56%

Margin of Safety

+6.15%

Projected Value (5Y)

$2.09 +71.31%

Dividends Paid (5Y)

$0.45

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.47% | CAGR (5y): 14.99%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 6.06% | CAGR (5y): 15.74%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.17x)

Discount Rate