DCF Calculator

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

Viper Energy, Inc. (VNOM)

Energy | Oil & Gas Midstream

Today's Price

$45.72

Today's Fair Value

$38.88 -14.96%

Margin of Safety

-17.59%

Projected Value (5Y)

$62.61 +36.94%

Dividends Paid (5Y)

$18.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 34.98% | CAGR (5y): 61.33%

Diluted Shares Growth Rate

Regression: 2.38% | CAGR (5y): 16.05%

Dividend Growth Rate

Regression: 9.62% | CAGR (5y): 24.47%

Exit Price Multiple

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

Discount Rate