DCF Calculator

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

The AES Corporation (AES)

Utilities | Diversified Utilities

Today's Price

$14.83

Today's Fair Value

$11.65 -21.44%

Margin of Safety

-27.30%

Projected Value (5Y)

$18.77 +26.57%

Dividends Paid (5Y)

$4.65

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.3% | CAGR (5y): -4.87%

Diluted Shares Growth Rate

Regression: 0.65% | CAGR (5y): 1.28%

Dividend Growth Rate

Regression: 14.95% | CAGR (5y): 9.17%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.51x)

Discount Rate