DCF Calculator

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

Enel Chile S.A. (ENIC)

Utilities | Regulated Electric

Today's Price

$4.13

Today's Fair Value

$7.44 +80.15%

Margin of Safety

+44.49%

Projected Value (5Y)

$11.99 +190.31%

Dividends Paid (5Y)

$0.91

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 28.61% | CAGR (5y): 290.79%

Diluted Shares Growth Rate

Regression: 3.96% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -0.95% | CAGR (5y): -2.77%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.81x)

Discount Rate