DCF Calculator

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

Paramount Resources Ltd. (PRMRF)

Energy | Oil & Gas Exploration & Production

Today's Price

$22.73

Today's Fair Value

$5.29 -76.73%

Margin of Safety

-329.68%

Projected Value (5Y)

$8.52 -62.52%

Dividends Paid (5Y)

$3.76

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.03% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.74% | CAGR (5y): 1.94%

Dividend Growth Rate

Regression: 27.15% | CAGR (5y): 46.37%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.33x)

Discount Rate