DCF Calculator

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

SM Energy Company (SM)

Energy | Oil & Gas Exploration & Production

Today's Price

$40.38

Today's Fair Value

$20.09 -50.25%

Margin of Safety

-101.00%

Projected Value (5Y)

$32.36 -19.86%

Dividends Paid (5Y)

$7.51

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.91% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.43% | CAGR (5y): 0.22%

Dividend Growth Rate

Regression: 15.89% | CAGR (5y): 112.17%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.66x)

Discount Rate