DCF Calculator

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

Repsol, S.A. (REPYY)

Energy | Oil & Gas Integrated

Today's Price

$33.35

Today's Fair Value

$34.90 +4.65%

Margin of Safety

+4.44%

Projected Value (5Y)

$56.21 +68.55%

Dividends Paid (5Y)

$7.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.28% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.06% | CAGR (5y): -5.7%

Dividend Growth Rate

Regression: -5.03% | CAGR (5y): 17.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.4x)

Discount Rate