DCF Calculator

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

Comstock Resources, Inc. (CRK)

Energy | Oil & Gas Exploration & Production

Today's Price

$12.58

Today's Fair Value

$2.54 -79.81%

Margin of Safety

-395.28%

Projected Value (5Y)

$4.09 -67.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.42% | CAGR (5y): 17.34%

Diluted Shares Growth Rate

Regression: 45.26% | CAGR (5y): 6.45%

Dividend Growth Rate

Regression: -16.31% | CAGR (5y): -75%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.75x)

Discount Rate