DCF Calculator

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

CMS Energy Corporation (CMS-PC)

Utilities | Regulated Electric

Today's Price

$15.86

Today's Fair Value

$17.99 +13.43%

Margin of Safety

+11.84%

Projected Value (5Y)

$28.97 +82.66%

Dividends Paid (5Y)

$8.97

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.28% | CAGR (5y): 7.02%

Diluted Shares Growth Rate

Regression: 0.8% | CAGR (5y): 0.98%

Dividend Growth Rate

Regression: 19.81% | CAGR (5y): 27.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.24x)

Discount Rate