DCF Calculator

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

Weatherford International plc (WFRD)

Energy | Oil & Gas Equipment & Services

Today's Price

$90.63

Today's Fair Value

$136.65 +50.78%

Margin of Safety

+33.68%

Projected Value (5Y)

$220.08 +142.83%

Dividends Paid (5Y)

$9.43

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 57.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -27.11% | CAGR (5y): 0.73%

Dividend Growth Rate

Regression: 107.85% | CAGR (5y): 107.85%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.88x)

Discount Rate