DCF Calculator

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

Naturgy Energy Group, S.A. (GASNY)

Utilities | Regulated Gas

Today's Price

$6.80

Today's Fair Value

$8.38 +23.24%

Margin of Safety

+18.85%

Projected Value (5Y)

$13.50 +98.53%

Dividends Paid (5Y)

$3.38

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.23% | CAGR (5y): 11.37%

Diluted Shares Growth Rate

Regression: -0.49% | CAGR (5y): 0.15%

Dividend Growth Rate

Regression: 6.9% | CAGR (5y): 10.28%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.41x)

Discount Rate