DCF Calculator

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

Energy Services of America Corporation (ESOA)

Industrials | Engineering & Construction

Today's Price

$10.82

Today's Fair Value

$9.79 -9.52%

Margin of Safety

-10.52%

Projected Value (5Y)

$15.77 +45.75%

Dividends Paid (5Y)

$1.08

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.75% | CAGR (5y): 2.81%

Diluted Shares Growth Rate

Regression: -0.43% | CAGR (5y): -0.65%

Dividend Growth Rate

Regression: 7.4% | CAGR (5y): 37.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.51x)

Discount Rate