DCF Calculator

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

Black Hills Corporation (BKH)

Utilities | Regulated Gas

Today's Price

$82.01

Today's Fair Value

$52.83 -35.58%

Margin of Safety

-55.23%

Projected Value (5Y)

$85.09 +3.76%

Dividends Paid (5Y)

$15.65

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.82% | CAGR (5y): 4.64%

Diluted Shares Growth Rate

Regression: 3.53% | CAGR (5y): 3.23%

Dividend Growth Rate

Regression: 5.12% | CAGR (5y): 4.3%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.12x)

Discount Rate