DCF Calculator

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

Brookfield Infrastructure Partners L.P. (BIP-PA)

Utilities | Diversified Utilities

Today's Price

$15.54

Today's Fair Value

$54.85 +252.96%

Margin of Safety

+71.67%

Projected Value (5Y)

$88.33 +468.4%

Dividends Paid (5Y)

$6.49

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 30.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.61% | CAGR (5y): 0.8%

Dividend Growth Rate

Regression: 0.48% | CAGR (5y): 0.66%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.25x)

Discount Rate