DCF Calculator

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

Brookfield Infrastructure Corporation (BIPC)

Utilities | Regulated Gas

Today's Price

$37.73

Today's Fair Value

$43.32 +14.82%

Margin of Safety

+12.90%

Projected Value (5Y)

$69.76 +84.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.87% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.87% | CAGR (5y): 12.03%

Dividend Growth Rate

Regression: 14.19% | CAGR (5y): 5.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.74x)

Discount Rate