DCF Calculator

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

EDP - Energias de Portugal, S.A. (ELCPF)

Utilities | Diversified Utilities

Today's Price

$5.35

Today's Fair Value

$2.71 -49.35%

Margin of Safety

-97.42%

Projected Value (5Y)

$4.37 -18.32%

Dividends Paid (5Y)

$1.21

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: -0.37% | CAGR (5y): 0.94%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.93x)

Discount Rate