DCF Calculator

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

NextEra Energy, Inc. (NEE-PN)

Utilities | Regulated Electric

Today's Price

$19.11

Today's Fair Value

$21.30 +11.46%

Margin of Safety

+10.28%

Projected Value (5Y)

$34.31 +79.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.91% | CAGR (5y): 10.1%

Diluted Shares Growth Rate

Regression: 1.21% | CAGR (5y): 1.19%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.01x)

Discount Rate