DCF Calculator

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

WhiteHawk Minerals Corp (WHK)

Energy | Oil & Gas Midstream

Today's Price

$25.67

Today's Fair Value

$0.53 -97.94%

Margin of Safety

-4743.40%

Projected Value (5Y)

$0.85 -96.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0% | CAGR (5y): -46.78%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate