DCF Calculator

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

California Water Service Group (CWT)

Utilities | Regulated Water

Today's Price

$49.10

Today's Fair Value

$50.20 +2.24%

Margin of Safety

+2.19%

Projected Value (5Y)

$80.84 +64.64%

Dividends Paid (5Y)

$7.70

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.5% | CAGR (5y): 6.02%

Diluted Shares Growth Rate

Regression: 2.52% | CAGR (5y): 3.89%

Dividend Growth Rate

Regression: 5.58% | CAGR (5y): 7.74%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.14x)

Discount Rate