DCF Calculator

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

Borr Drilling Limited (BORR)

Energy | Oil & Gas Drilling

Today's Price

$4.43

Today's Fair Value

$1.89 -57.34%

Margin of Safety

-134.39%

Projected Value (5Y)

$3.05 -31.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.36% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 24.79% | CAGR (5y): 28.59%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -80%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.76x)

Discount Rate