DCF Calculator

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

North American Construction Group Ltd. (NOA)

Energy | Oil & Gas Equipment & Services

Today's Price

$12.50

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: 43.66% | CAGR (5y): 9.48%

Diluted Shares Growth Rate

Regression: 0.76% | CAGR (5y): -0.02%

Dividend Growth Rate

Regression: 20.37% | CAGR (5y): 21.69%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.68x)

Discount Rate