DCF Calculator

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

Patterson-UTI Energy, Inc. (PTEN)

Energy | Oil & Gas Drilling

Today's Price

$13.32

Today's Fair Value

$0.42 -96.85%

Margin of Safety

-3071.43%

Projected Value (5Y)

$0.68 -94.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 9.34% | CAGR (5y): 15.31%

Dividend Growth Rate

Regression: 1.54% | CAGR (5y): 36.56%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.1x)

Discount Rate