DCF Calculator

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

Algonquin Power & Utilities Corp. (AQN)

Utilities | Diversified Utilities

Today's Price

$5.50

Today's Fair Value

$4.25 -22.73%

Margin of Safety

-29.41%

Projected Value (5Y)

$6.85 +24.55%

Dividends Paid (5Y)

$1.06

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.98% | CAGR (5y): 6.37%

Diluted Shares Growth Rate

Regression: 11.54% | CAGR (5y): 6.47%

Dividend Growth Rate

Regression: 1.09% | CAGR (5y): -16.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.65x)

Discount Rate