DCF Calculator

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

Italgas S.p.A. (ITGGF)

Utilities | Regulated Gas

Today's Price

$10.01

Today's Fair Value

$20.85 +108.29%

Margin of Safety

+51.99%

Projected Value (5Y)

$33.58 +235.46%

Dividends Paid (5Y)

$3.19

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.15% | CAGR (5y): 16.08%

Diluted Shares Growth Rate

Regression: 1.09% | CAGR (5y): 4.65%

Dividend Growth Rate

Regression: 10.02% | CAGR (5y): 10.33%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.69x)

Discount Rate