DCF Calculator

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

Expro Group Holdings N.V. (XPRO)

Energy | Oil & Gas Equipment & Services

Today's Price

$17.26

Today's Fair Value

$3.34 -80.65%

Margin of Safety

-416.77%

Projected Value (5Y)

$5.38 -68.83%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -6.78% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -5.98% | CAGR (5y): 10.3%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 23.36x)

Discount Rate