DCF Calculator

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

Edp S.a. Adr (EDPFY)

Utilities | Diversified Utilities

Today's Price

$56.80

Today's Fair Value

$14.70 -74.12%

Margin of Safety

-286.39%

Projected Value (5Y)

$23.68 -58.31%

Dividends Paid (5Y)

$12.13

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -16.11% | CAGR (5y): 13.41%

Diluted Shares Growth Rate

Regression: 1.35% | CAGR (5y): 1.89%

Dividend Growth Rate

Regression: -0.41% | CAGR (5y): 0.97%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 49.59x)

Discount Rate