DCF Calculator

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

El Paso Energy Capital Trust I PFD CV TR SECS (EP-PC)

Financial Services | Financial - Credit Services

Today's Price

$50.45

Today's Fair Value

$38.37 -23.94%

Margin of Safety

-31.48%

Projected Value (5Y)

$61.79 +22.48%

Dividends Paid (5Y)

$16.81

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.17% | CAGR (5y): -2.61%

Diluted Shares Growth Rate

Regression: 0.08% | CAGR (5y): -0.39%

Dividend Growth Rate

Regression: 23.67% | CAGR (5y): 5.97%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.37x)

Discount Rate