DCF Calculator

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

Topaz Energy Corp. (TPZEF)

Energy | Oil & Gas Midstream

Today's Price

$22.33

Today's Fair Value

$14.40 -35.51%

Margin of Safety

-55.07%

Projected Value (5Y)

$23.19 +3.85%

Dividends Paid (5Y)

$6.12

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.15% | CAGR (5y): 11.86%

Diluted Shares Growth Rate

Regression: 8.4% | CAGR (5y): 6.55%

Dividend Growth Rate

Regression: 7.74% | CAGR (5y): 9.09%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.43x)

Discount Rate