DCF Calculator

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

Venture Global, Inc. (VG)

Energy | Oil & Gas Midstream

Today's Price

$14.79

Today's Fair Value

$11.91 -19.47%

Margin of Safety

-24.18%

Projected Value (5Y)

$19.18 +29.68%

Dividends Paid (5Y)

$0.79

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.32% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.18% | CAGR (5y): 0.56%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 80%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.7x)

Discount Rate