DCF Calculator

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

Endesa, S.A. (ELEZY)

Utilities | Regulated Electric

Today's Price

$25.00

Today's Fair Value

$26.29 +5.16%

Margin of Safety

+4.91%

Projected Value (5Y)

$42.34 +69.36%

Dividends Paid (5Y)

$3.96

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.84% | CAGR (5y): 12.86%

Diluted Shares Growth Rate

Regression: 0.02% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -5.39% | CAGR (5y): -5.49%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.51x)

Discount Rate