DCF Calculator

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

PrimeEnergy Resources Corporation (PNRG)

Energy | Oil & Gas Exploration & Production

Today's Price

$180.84

Today's Fair Value

$120.32 -33.47%

Margin of Safety

-50.30%

Projected Value (5Y)

$193.78 +7.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 52.58% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.91% | CAGR (5y): 3.96%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.83x)

Discount Rate