DCF Calculator

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

VOC Energy Trust (VOC)

Energy | Oil & Gas Exploration & Production

Today's Price

$3.38

Today's Fair Value

$4.15 +22.78%

Margin of Safety

+18.55%

Projected Value (5Y)

$6.68 +97.63%

Dividends Paid (5Y)

$2.98

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.62% | CAGR (5y): 14.09%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -5.88% | CAGR (5y): 7.99%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.46x)

Discount Rate