DCF Calculator

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

Harbour Energy plc (PMOIF)

Energy | Oil & Gas Exploration & Production

Today's Price

$4.45

Today's Fair Value

$5.00 +12.36%

Margin of Safety

+11.00%

Projected Value (5Y)

$8.05 +80.9%

Dividends Paid (5Y)

$0.70

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 39.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 9.85% | CAGR (5y): 18.91%

Dividend Growth Rate

Regression: -2.43% | CAGR (5y): -7.57%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.04x)

Discount Rate