DCF Calculator

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

Gulfport Energy Corp (GPOR)

Energy | Oil & Gas Exploration & Production

Today's Price

$156.16

Today's Fair Value

$809.56 +418.42%

Margin of Safety

+80.71%

Projected Value (5Y)

$1303.81 +734.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.49% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -19.2% | CAGR (5y): -16.77%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.23x)

Discount Rate