DCF Calculator

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

Chevron Corporation (CVX)

Energy | Oil & Gas Integrated

Today's Price

$204.03

Today's Fair Value

$417.77 +104.76%

Margin of Safety

+51.16%

Projected Value (5Y)

$672.82 +229.77%

Dividends Paid (5Y)

$40.26

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 45.1% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.15% | CAGR (5y): -0.15%

Dividend Growth Rate

Regression: 4.88% | CAGR (5y): 6.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.3x)

Discount Rate