DCF Calculator

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

Consolidated Water Co. Ltd. (CWCO)

Utilities | Regulated Water

Today's Price

$27.63

Today's Fair Value

$25.71 -6.95%

Margin of Safety

-7.47%

Projected Value (5Y)

$41.41 +49.87%

Dividends Paid (5Y)

$3.32

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.25% | CAGR (5y): 16.94%

Diluted Shares Growth Rate

Regression: 0.79% | CAGR (5y): 1.01%

Dividend Growth Rate

Regression: 3.58% | CAGR (5y): 10.49%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 27.82x)

Discount Rate