DCF Calculator

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

Natural Gas Services Group, Inc. (NGS)

Energy | Oil & Gas Equipment & Services

Today's Price

$33.30

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.24% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.39% | CAGR (5y): -0.87%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 420%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.38x)

Discount Rate