DCF Calculator

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

YPF Sociedad Anónima (YPF)

Energy | Oil & Gas Integrated

Today's Price

$47.00

Today's Fair Value

$107.25 +128.19%

Margin of Safety

+56.18%

Projected Value (5Y)

$172.73 +267.51%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -0.03%

Dividend Growth Rate

Regression: -22.01% | CAGR (5y): 8.58%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.02x)

Discount Rate