DCF Calculator

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

OMS Energy Technologies Inc. (OMSE)

Energy | Oil & Gas Equipment & Services

Today's Price

$4.30

Today's Fair Value

$17.56 +308.37%

Margin of Safety

+75.51%

Projected Value (5Y)

$28.28 +557.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 53.24% | CAGR (5y): 48.53%

Diluted Shares Growth Rate

Regression: -1.27% | CAGR (5y): -1.06%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.7x)

Discount Rate