DCF Calculator

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

Atlas Energy Solutions Inc. (AESI)

Energy | Oil & Gas Equipment & Services

Today's Price

$13.27

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. AESI currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 32.16% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -16.18% | CAGR (5y): -22.7%

Dividend Growth Rate

Regression: 68.18% | CAGR (5y): 68.18%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.29x)

Discount Rate