DCF Calculator

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

Select Water Solutions, Inc. (WTTR)

Energy | Oil & Gas Equipment & Services

Today's Price

$20.60

Today's Fair Value

$4.57 -77.82%

Margin of Safety

-350.77%

Projected Value (5Y)

$7.36 -64.27%

Dividends Paid (5Y)

$1.86

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.84% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.3% | CAGR (5y): 4.05%

Dividend Growth Rate

Regression: 12.34% | CAGR (5y): 11.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 21.67x)

Discount Rate