DCF Calculator

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

Technip Energies N.V. (THNPY)

Energy | Oil & Gas Equipment & Services

Today's Price

$36.72

Today's Fair Value

$16.13 -56.07%

Margin of Safety

-127.65%

Projected Value (5Y)

$25.98 -29.25%

Dividends Paid (5Y)

$10.13

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.63% | CAGR (5y): -2.15%

Diluted Shares Growth Rate

Regression: -0.08% | CAGR (5y): -0.14%

Dividend Growth Rate

Regression: 26.57% | CAGR (5y): 24.88%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.2x)

Discount Rate