DCF Calculator

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

Gran Tierra Energy Inc. (GTE)

Energy | Oil & Gas Exploration & Production

Today's Price

$9.98

Today's Fair Value

$0.38 -96.19%

Margin of Safety

-2526.32%

Projected Value (5Y)

$0.61 -93.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.63% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.23% | CAGR (5y): -0.7%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.56x)

Discount Rate