DCF Calculator

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

World Kinect Corporation (WKC)

Energy | Oil & Gas Refining & Marketing

Today's Price

$35.09

Today's Fair Value

$31.29 -10.83%

Margin of Safety

-12.14%

Projected Value (5Y)

$50.39 +43.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.9% | CAGR (5y): 3.73%

Diluted Shares Growth Rate

Regression: -2.17% | CAGR (5y): -3.05%

Dividend Growth Rate

Regression: 15.23% | CAGR (5y): 8.19%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.34x)

Discount Rate