DCF Calculator

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

PrimeEnergy Resources Corporation (PNRG)

Energy | Oil & Gas Exploration & Production

Today's Price

$205.26

Today's Fair Value

$116.74 -43.13%

Margin of Safety

-75.83%

Projected Value (5Y)

$188.01 -8.4%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 52.58% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.91% | CAGR (5y): 3.96%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.56x)

Discount Rate