DCF Calculator

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

Ecopetrol S.A. (EC)

Energy | Oil & Gas Integrated

Today's Price

$16.84

Today's Fair Value

$27.77 +64.9%

Margin of Safety

+39.36%

Projected Value (5Y)

$44.73 +165.62%

Dividends Paid (5Y)

$18.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.97% | CAGR (5y): 25.77%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): -0.03%

Dividend Growth Rate

Regression: 3.96% | CAGR (5y): 87.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.25x)

Discount Rate