DCF Calculator

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

Whitecap Resources Inc. (WCPRF)

Energy | Oil & Gas Exploration & Production

Today's Price

$13.43

Today's Fair Value

$6.84 -49.07%

Margin of Safety

-96.35%

Projected Value (5Y)

$11.01 -18.02%

Dividends Paid (5Y)

$3.68

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.58% | CAGR (5y): 23.86%

Diluted Shares Growth Rate

Regression: 10.68% | CAGR (5y): 19.54%

Dividend Growth Rate

Regression: -0.28% | CAGR (5y): 28.47%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.13x)

Discount Rate