DCF Calculator

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

Bristow Group Inc. (VTOL)

Energy | Oil & Gas Equipment & Services

Today's Price

$41.96

Today's Fair Value

$91.93 +119.09%

Margin of Safety

+54.36%

Projected Value (5Y)

$148.05 +252.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 207.43% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -2.45% | CAGR (5y): -1.11%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.27x)

Discount Rate