DCF Calculator

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

Prio S.A. Unsponsored ADR (PTRRY)

Energy | Oil & Gas Exploration & Production

Today's Price

$13.15

Today's Fair Value

$14.46 +9.96%

Margin of Safety

+9.06%

Projected Value (5Y)

$23.28 +77.03%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 50.65% | CAGR (5y): 15.95%

Diluted Shares Growth Rate

Regression: 3.54% | CAGR (5y): 3.46%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.68x)

Discount Rate