DCF Calculator

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

Precision Drilling Corporation (PDS)

Energy | Oil & Gas Drilling

Today's Price

$105.80

Today's Fair Value

$38.34 -63.76%

Margin of Safety

-175.95%

Projected Value (5Y)

$61.74 -41.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 45.97% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.66% | CAGR (5y): -0.56%

Dividend Growth Rate

Regression: -32% | CAGR (5y): -35.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.21x)

Discount Rate