DCF Calculator

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

Transocean Ltd. (RIG)

Energy | Oil & Gas Drilling

Today's Price

$6.54

Today's Fair Value

$1.19 -81.8%

Margin of Safety

-449.58%

Projected Value (5Y)

$1.92 -70.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -8.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 10.95% | CAGR (5y): 9.31%

Dividend Growth Rate

Regression: 13.21% | CAGR (5y): 4.44%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.77x)

Discount Rate