DCF Calculator

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

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

Utilities | Diversified Utilities

Today's Price

$15.53

Today's Fair Value

$53.68 +245.65%

Margin of Safety

+71.07%

Projected Value (5Y)

$86.46 +456.73%

Dividends Paid (5Y)

$7.53

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: 6.52% | CAGR (5y): 9%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.17x)

Discount Rate