DCF Calculator

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

Tsakos Energy Navigation Limited (TEN)

Energy | Oil & Gas Midstream

Today's Price

$53.85

Today's Fair Value

$53.71 -0.26%

Margin of Safety

-0.26%

Projected Value (5Y)

$86.50 +60.63%

Dividends Paid (5Y)

$12.07

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.31% | CAGR (5y): 20%

Diluted Shares Growth Rate

Regression: -3.83% | CAGR (5y): -9.99%

Dividend Growth Rate

Regression: -4.25% | CAGR (5y): 46.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.52x)

Discount Rate