DCF Calculator

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

TotalEnergies SE (TTE)

Energy | Oil & Gas Integrated

Today's Price

$92.76

Today's Fair Value

$190.76 +105.65%

Margin of Safety

+51.37%

Projected Value (5Y)

$307.22 +231.2%

Dividends Paid (5Y)

$21.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 26.39% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.65% | CAGR (5y): -3.31%

Dividend Growth Rate

Regression: 2.92% | CAGR (5y): 4.6%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.9x)

Discount Rate