DCF Calculator

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

Granite Ridge Resources, Inc (GRNT)

Energy | Oil & Gas Exploration & Production

Today's Price

$4.64

Today's Fair Value

$11.38 +145.26%

Margin of Safety

+59.23%

Projected Value (5Y)

$18.32 +294.83%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 38.09% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.39% | CAGR (5y): -0.43%

Dividend Growth Rate

Regression: 2.14% | CAGR (5y): 2.38%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.27x)

Discount Rate