DCF Calculator

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

Tourmaline Oil Corp. (TRMLF)

Energy | Oil & Gas Exploration & Production

Today's Price

$44.41

Today's Fair Value

$7.61 -82.86%

Margin of Safety

-483.57%

Projected Value (5Y)

$12.25 -72.42%

Dividends Paid (5Y)

$11.60

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 24.79% | CAGR (5y): -37.04%

Diluted Shares Growth Rate

Regression: 5.6% | CAGR (5y): 7.13%

Dividend Growth Rate

Regression: 35.64% | CAGR (5y): 5.76%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.41x)

Discount Rate