DCF Calculator

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

Santos Limited (STOSF)

Energy | Oil & Gas Exploration & Production

Today's Price

$6.13

Today's Fair Value

$3.78 -38.34%

Margin of Safety

-62.17%

Projected Value (5Y)

$6.09 -0.65%

Dividends Paid (5Y)

$1.34

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.86% | CAGR (5y): 19.15%

Diluted Shares Growth Rate

Regression: 9.42% | CAGR (5y): 9.32%

Dividend Growth Rate

Regression: 0.23% | CAGR (5y): 15.99%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.23x)

Discount Rate