DCF Calculator

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

Companhia Paranaense de Energia (ELPC)

Utilities | Regulated Electric

Today's Price

$10.62

Today's Fair Value

$10.89 +2.54%

Margin of Safety

+2.48%

Projected Value (5Y)

$17.54 +65.16%

Dividends Paid (5Y)

$6.99

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.76% | CAGR (5y): -3.35%

Diluted Shares Growth Rate

Regression: 0.78% | CAGR (5y): 1.65%

Dividend Growth Rate

Regression: 146.11% | CAGR (5y): 146.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.13x)

Discount Rate