DCF Calculator

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

Peyto Exploration & Development Corp. (PEYUF)

Energy | Oil & Gas Exploration & Production

Today's Price

$16.99

Today's Fair Value

$20.51 +20.72%

Margin of Safety

+17.16%

Projected Value (5Y)

$33.03 +94.41%

Dividends Paid (5Y)

$8.65

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.26% | CAGR (5y): 4.26%

Dividend Growth Rate

Regression: -2.97% | CAGR (5y): 99.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.46x)

Discount Rate