DCF Calculator

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

Algonquin Power & Utilities Corp. (AQNB)

Utilities | Diversified Utilities

Today's Price

$25.40

Today's Fair Value

$14.52 -42.83%

Margin of Safety

-74.93%

Projected Value (5Y)

$23.38 -7.95%

Dividends Paid (5Y)

$12.95

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.77% | CAGR (5y): 5.61%

Diluted Shares Growth Rate

Regression: 11.7% | CAGR (5y): 6.47%

Dividend Growth Rate

Regression: 14.38% | CAGR (5y): 5.65%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 39.9x)

Discount Rate