DCF Calculator

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

MGE Energy, Inc. (MGEE)

Utilities | Regulated Electric

Today's Price

$73.73

Today's Fair Value

$72.08 -2.24%

Margin of Safety

-2.29%

Projected Value (5Y)

$116.08 +57.44%

Dividends Paid (5Y)

$10.89

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.7% | CAGR (5y): 9.18%

Diluted Shares Growth Rate

Regression: 0.64% | CAGR (5y): 0.53%

Dividend Growth Rate

Regression: 4.66% | CAGR (5y): 5.21%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.45x)

Discount Rate