DCF Calculator

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

Engie S.A. (ENGIY)

Utilities | Diversified Utilities

Today's Price

$26.91

Today's Fair Value

$31.51 +17.09%

Margin of Safety

+14.60%

Projected Value (5Y)

$50.75 +88.59%

Dividends Paid (5Y)

$9.61

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.92% | CAGR (5y): 11.15%

Diluted Shares Growth Rate

Regression: 0.15% | CAGR (5y): -0.01%

Dividend Growth Rate

Regression: -1.15% | CAGR (5y): 19.11%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.5x)

Discount Rate