DCF Calculator

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

Kolibri Global Energy Inc. (KGEI)

Energy | Oil & Gas Exploration & Production

Today's Price

$6.73

Today's Fair Value

$6.13 -8.92%

Margin of Safety

-9.79%

Projected Value (5Y)

$9.88 +46.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 43.25% | CAGR (5y): 42.77%

Diluted Shares Growth Rate

Regression: 6.96% | CAGR (5y): 9.28%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.93x)

Discount Rate