DCF Calculator

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

W&T Offshore, Inc. (WTI)

Energy | Oil & Gas Exploration & Production

Today's Price

$3.59

Today's Fair Value

$0.18 -94.99%

Margin of Safety

-1894.44%

Projected Value (5Y)

$0.29 -91.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.75% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 5.02% | CAGR (5y): 0.91%

Dividend Growth Rate

Regression: -21.02% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.96x)

Discount Rate