DCF Calculator

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

American Electric Power Company, Inc. (AEP)

Utilities | Regulated Electric

Today's Price

$130.21

Today's Fair Value

$142.05 +9.09%

Margin of Safety

+8.34%

Projected Value (5Y)

$228.77 +75.69%

Dividends Paid (5Y)

$21.64

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.62% | CAGR (5y): 12.19%

Diluted Shares Growth Rate

Regression: 0.78% | CAGR (5y): 0.91%

Dividend Growth Rate

Regression: 5.56% | CAGR (5y): 5.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.93x)

Discount Rate