DCF Calculator

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

Constellation Energy Corporation (CEG)

Utilities | Independent Power Producers

Today's Price

$262.42

Today's Fair Value

$457.45 +74.32%

Margin of Safety

+42.63%

Projected Value (5Y)

$736.72 +180.74%

Dividends Paid (5Y)

$14.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.96% | CAGR (5y): 64.48%

Diluted Shares Growth Rate

Regression: -0.31% | CAGR (5y): -0.79%

Dividend Growth Rate

Regression: 38.42% | CAGR (5y): 40.96%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 25.16x)

Discount Rate