DCF Calculator

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

World Kinect Corporation (WKC)

Energy | Oil & Gas Refining & Marketing

Today's Price

$36.64

Today's Fair Value

$29.39 -19.79%

Margin of Safety

-24.67%

Projected Value (5Y)

$47.34 +29.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.9% | CAGR (5y): 3.73%

Diluted Shares Growth Rate

Regression: -2.17% | CAGR (5y): -3.05%

Dividend Growth Rate

Regression: 15.54% | CAGR (5y): 13.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.35x)

Discount Rate