DCF Calculator

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

Tamboran Resources Corp (TBN)

Energy | Oil & Gas Exploration & Production

Today's Price

$36.69

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. TBN currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 77.82% | CAGR (5y): 99.12%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate