DCF Calculator

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

Enagás, S.A. (ENGGY)

Utilities | Regulated Gas

Today's Price

$10.00

Today's Fair Value

$3.39 -66.1%

Margin of Safety

-194.99%

Projected Value (5Y)

$5.46 -45.4%

Dividends Paid (5Y)

$2.54

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.77% | CAGR (5y): -18.31%

Diluted Shares Growth Rate

Regression: 1.28% | CAGR (5y): 0.13%

Dividend Growth Rate

Regression: 0.12% | CAGR (5y): -10.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.07x)

Discount Rate