DCF Calculator

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

Riley Exploration Permian, Inc. (REPX)

Energy | Oil & Gas Exploration & Production

Today's Price

$40.62

Today's Fair Value

$39.81 -1.99%

Margin of Safety

-2.03%

Projected Value (5Y)

$64.12 +57.85%

Dividends Paid (5Y)

$12.85

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 147.2% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 60.64% | CAGR (5y): 88.56%

Dividend Growth Rate

Regression: 18.42% | CAGR (5y): 23.36%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.82x)

Discount Rate