DCF Calculator

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

Range Resources Corporation (RRC)

Energy | Oil & Gas Exploration & Production

Today's Price

$54.59

Today's Fair Value

$48.15 -11.8%

Margin of Safety

-13.37%

Projected Value (5Y)

$77.55 +42.06%

Dividends Paid (5Y)

$3.41

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.57% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.53% | CAGR (5y): -0.13%

Dividend Growth Rate

Regression: 6.02% | CAGR (5y): 48.59%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.89x)

Discount Rate