DCF Calculator

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

Mach Natural Resources LP (MNR)

Energy | Oil & Gas Exploration & Production

Today's Price

$10.90

Today's Fair Value

$12.88 +18.17%

Margin of Safety

+15.37%

Projected Value (5Y)

$20.74 +90.28%

Dividends Paid (5Y)

$6.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10% | CAGR (5y): 21.19%

Diluted Shares Growth Rate

Regression: 7.02% | CAGR (5y): 8.47%

Dividend Growth Rate

Regression: -16.79% | CAGR (5y): -16.79%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.18x)

Discount Rate