DCF Calculator

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

AGL Energy Limited (AGLXY)

Utilities | Independent Power Producers

Today's Price

$6.15

Today's Fair Value

$2.48 -59.67%

Margin of Safety

-147.98%

Projected Value (5Y)

$3.99 -35.12%

Dividends Paid (5Y)

$1.40

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -13.13% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.15% | CAGR (5y): 1.57%

Dividend Growth Rate

Regression: -8.32% | CAGR (5y): -8.89%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.92x)

Discount Rate