DCF Calculator

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

Companhia Energética de Minas Gerais (CIG)

Utilities | Regulated Electric

Today's Price

$1.82

Today's Fair Value

$1.35 -25.82%

Margin of Safety

-34.81%

Projected Value (5Y)

$2.17 +19.23%

Dividends Paid (5Y)

$0.55

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.88% | CAGR (5y): 4.22%

Diluted Shares Growth Rate

Regression: 2.61% | CAGR (5y): -0.02%

Dividend Growth Rate

Regression: -7.79% | CAGR (5y): 0.34%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.82x)

Discount Rate