DCF Calculator

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

Permian Resources Corporation (PR)

Energy | Oil & Gas Exploration & Production

Today's Price

$22.02

Today's Fair Value

$16.90 -23.25%

Margin of Safety

-30.30%

Projected Value (5Y)

$27.21 +23.57%

Dividends Paid (5Y)

$5.50

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 44.51% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 27.86% | CAGR (5y): 21.36%

Dividend Growth Rate

Regression: 39.33% | CAGR (5y): 46.59%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.66x)

Discount Rate