DCF Calculator

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

Capital Clean Energy Carriers Corp. (CCEC)

Industrials | Marine Shipping

Today's Price

$21.54

Today's Fair Value

$6.91 -67.92%

Margin of Safety

-211.72%

Projected Value (5Y)

$11.13 -48.33%

Dividends Paid (5Y)

$2.80

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.69% | CAGR (5y): 18.67%

Diluted Shares Growth Rate

Regression: 11.39% | CAGR (5y): 28.24%

Dividend Growth Rate

Regression: -13.83% | CAGR (5y): 8.45%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.95x)

Discount Rate