DCF Calculator

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

Enbridge Inc. (ENB)

Energy | Oil & Gas Midstream

Today's Price

$49.33

Today's Fair Value

$55.58 +12.67%

Margin of Safety

+11.25%

Projected Value (5Y)

$89.51 +81.45%

Dividends Paid (5Y)

$15.51

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.51% | CAGR (5y): 5.74%

Diluted Shares Growth Rate

Regression: 8.83% | CAGR (5y): 1.58%

Dividend Growth Rate

Regression: 7.48% | CAGR (5y): 1.19%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.91x)

Discount Rate