DCF Calculator

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

Nine Energy Service, Inc. (NINE)

Energy | Oil & Gas Equipment & Services

Today's Price

$9.46

Today's Fair Value

$0.38 -95.98%

Margin of Safety

-2389.47%

Projected Value (5Y)

$0.61 -93.55%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate