DCF Calculator

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

National Energy Services Reunited Corp. (NESR)

Energy | Oil & Gas Equipment & Services

Today's Price

$32.40

Today's Fair Value

$11.86 -63.4%

Margin of Safety

-173.19%

Projected Value (5Y)

$19.10 -41.05%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 14.32% | CAGR (5y): 22.74%

Diluted Shares Growth Rate

Regression: 12.78% | CAGR (5y): 2.15%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.17x)

Discount Rate