DCF Calculator

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

Whitehaven Coal Limited (WHITF)

Energy | Coal

Today's Price

$4.92

Today's Fair Value

$3.92 -20.33%

Margin of Safety

-25.51%

Projected Value (5Y)

$6.31 +28.25%

Dividends Paid (5Y)

$0.23

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -2.21% | CAGR (5y): -4.26%

Dividend Growth Rate

Regression: -8.74% | CAGR (5y): -37.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.03x)

Discount Rate