DCF Calculator

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

Cheniere Energy, Inc. (LNG)

Energy | Oil & Gas Midstream

Today's Price

$268.34

Today's Fair Value

$504.14 +87.87%

Margin of Safety

+46.77%

Projected Value (5Y)

$811.92 +202.57%

Dividends Paid (5Y)

$15.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 68.13% | CAGR (5y): 15.18%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -2.68%

Dividend Growth Rate

Regression: 13.6% | CAGR (5y): 13.88%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.65x)

Discount Rate