DCF Calculator

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

TETRA Technologies, Inc. (TTI)

Energy | Oil & Gas Equipment & Services

Today's Price

$6.08

Today's Fair Value

$4.28 -29.61%

Margin of Safety

-42.06%

Projected Value (5Y)

$6.89 +13.32%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.48% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.5% | CAGR (5y): 1.44%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.31x)

Discount Rate