DCF Calculator

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

Dorchester Minerals, L.P. (DMLP)

Energy | Oil & Gas Exploration & Production

Today's Price

$29.42

Today's Fair Value

$33.28 +13.12%

Margin of Safety

+11.60%

Projected Value (5Y)

$53.59 +82.15%

Dividends Paid (5Y)

$21.53

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.4% | CAGR (5y): 21.26%

Diluted Shares Growth Rate

Regression: 4.08% | CAGR (5y): 6.56%

Dividend Growth Rate

Regression: 6.75% | CAGR (5y): 18.73%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.71x)

Discount Rate