DCF Calculator

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

Chesapeake Utilities Corporation (CPK)

Utilities | Regulated Gas

Today's Price

$136.41

Today's Fair Value

$146.25 +7.21%

Margin of Safety

+6.73%

Projected Value (5Y)

$235.53 +72.66%

Dividends Paid (5Y)

$17.56

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.25% | CAGR (5y): 17.96%

Diluted Shares Growth Rate

Regression: 3.94% | CAGR (5y): 6.97%

Dividend Growth Rate

Regression: 8.67% | CAGR (5y): 9.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.46x)

Discount Rate