DCF Calculator

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

Tenaris S.A. (TS)

Energy | Oil & Gas Equipment & Services

Today's Price

$59.02

Today's Fair Value

$83.07 +40.75%

Margin of Safety

+28.95%

Projected Value (5Y)

$133.78 +126.67%

Dividends Paid (5Y)

$13.64

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 31.73% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.75% | CAGR (5y): -2.51%

Dividend Growth Rate

Regression: 3.8% | CAGR (5y): 33.49%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.57x)

Discount Rate