DCF Calculator

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

Oil States International, Inc. (OIS)

Energy | Oil & Gas Equipment & Services

Today's Price

$8.31

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. OIS currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -11.6% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.22% | CAGR (5y): -0.38%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 26.47x)

Discount Rate