DCF Calculator

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

Engie Brasil Energia S.A. (EGIEY)

Utilities | Regulated Electric

Today's Price

$4.79

Today's Fair Value

$2.42 -49.48%

Margin of Safety

-97.93%

Projected Value (5Y)

$3.89 -18.79%

Dividends Paid (5Y)

$0.38

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.24% | CAGR (5y): -0.58%

Diluted Shares Growth Rate

Regression: 1.54% | CAGR (5y): 6.96%

Dividend Growth Rate

Regression: -8.2% | CAGR (5y): -20.19%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.65x)

Discount Rate