DCF Calculator

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

Suncor Energy Inc. (SU)

Energy | Oil & Gas Integrated

Today's Price

$79.41

Today's Fair Value

$78.76 -0.82%

Margin of Safety

-0.83%

Projected Value (5Y)

$126.85 +59.74%

Dividends Paid (5Y)

$12.06

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.78% | CAGR (5y): 30.41%

Diluted Shares Growth Rate

Regression: -2.58% | CAGR (5y): -4.37%

Dividend Growth Rate

Regression: 7.5% | CAGR (5y): 20.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.13x)

Discount Rate