DCF Calculator

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

Ring Energy, Inc. (REI)

Energy | Oil & Gas Exploration & Production

Today's Price

$1.36

Today's Fair Value

$0.23 -83.09%

Margin of Safety

-491.30%

Projected Value (5Y)

$0.37 -72.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.24% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 22.98% | CAGR (5y): 23.2%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.25x)

Discount Rate