DCF Calculator

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

Talos Energy Inc. (TALO)

Energy | Oil & Gas Exploration & Production

Today's Price

$17.18

Today's Fair Value

$1.76 -89.76%

Margin of Safety

-876.14%

Projected Value (5Y)

$2.84 -83.47%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.43% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 14.17% | CAGR (5y): 20.94%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.09x)

Discount Rate