DCF Calculator

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

Vista Energy, S.A.B. de C.V. (VIST)

Energy | Oil & Gas Exploration & Production

Today's Price

$67.94

Today's Fair Value

$94.50 +39.09%

Margin of Safety

+28.11%

Projected Value (5Y)

$152.20 +124.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 68.76% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.78% | CAGR (5y): 4.15%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.67x)

Discount Rate