DCF Calculator

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

Diamondback Energy, Inc. (FANG)

Energy | Oil & Gas Exploration & Production

Today's Price

$188.61

Today's Fair Value

$144.28 -23.5%

Margin of Safety

-30.72%

Projected Value (5Y)

$232.36 +23.2%

Dividends Paid (5Y)

$37.12

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 34.74% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 14.35% | CAGR (5y): 12.84%

Dividend Growth Rate

Regression: 45.44% | CAGR (5y): 21.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.43x)

Discount Rate