DCF Calculator

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

Civeo Corporation (CVEO)

Industrials | Specialty Business Services

Today's Price

$34.43

Today's Fair Value

$4.84 -85.94%

Margin of Safety

-611.36%

Projected Value (5Y)

$7.80 -77.35%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -28.24% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.48% | CAGR (5y): -2.19%

Dividend Growth Rate

Regression: -10.49% | CAGR (5y): 41.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 26.47x)

Discount Rate