DCF Calculator

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

Innovex International, Inc. (INVX)

Energy | Oil & Gas Equipment & Services

Today's Price

$27.33

Today's Fair Value

$7.95 -70.91%

Margin of Safety

-243.77%

Projected Value (5Y)

$12.81 -53.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.91% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.02% | CAGR (5y): 14.49%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.36x)

Discount Rate