DCF Calculator

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

Mammoth Energy Services, Inc. (TUSK)

Industrials | Conglomerates

Today's Price

$3.14

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. TUSK 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: 3.22% | CAGR (5y): 1.13%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 200%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 327.41x)

Discount Rate