DCF Calculator

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

Capital Power Corporation (CPXWF)

Utilities | Independent Power Producers

Today's Price

$45.45

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. CPXWF currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 38.38% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.88% | CAGR (5y): 7.33%

Dividend Growth Rate

Regression: 6.3% | CAGR (5y): 3.62%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.01x)

Discount Rate