DCF Calculator

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

Helmerich & Payne, Inc. (HP)

Energy | Oil & Gas Drilling

Today's Price

$40.29

Today's Fair Value

$14.39 -64.28%

Margin of Safety

-179.99%

Projected Value (5Y)

$23.17 -42.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.21% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.92% | CAGR (5y): -1.67%

Dividend Growth Rate

Regression: 0.44% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.18x)

Discount Rate