DCF Calculator

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

Greenfire Resources Ltd. (GFR)

Energy | Oil & Gas Exploration & Production

Today's Price

$6.35

Today's Fair Value

$0.45 -92.91%

Margin of Safety

-1311.11%

Projected Value (5Y)

$0.72 -88.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -37.53% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 15.37% | CAGR (5y): 14.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.27x)

Discount Rate