DCF Calculator

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

Infinity Natural Resources, Inc. (INR)

Energy | Oil & Gas Exploration & Production

Today's Price

$13.11

Today's Fair Value

$6.61 -49.58%

Margin of Safety

-98.34%

Projected Value (5Y)

$10.64 -18.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -43.29% | CAGR (5y): -50.02%

Diluted Shares Growth Rate

Regression: -40.96% | CAGR (5y): -34.23%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.8x)

Discount Rate