DCF Calculator

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

CKX Lands, Inc. (CKX)

Energy | Oil & Gas Exploration & Production

Today's Price

$10.74

Today's Fair Value

$0.08 -99.26%

Margin of Safety

-13325.00%

Projected Value (5Y)

$0.13 -98.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -15.58% | CAGR (5y): -26.13%

Diluted Shares Growth Rate

Regression: 0.55% | CAGR (5y): 1.04%

Dividend Growth Rate

Regression: -16.99% | CAGR (5y): -15.59%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 59.94x)

Discount Rate