DCF Calculator

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

New Jersey Resources Corporation (NJR)

Utilities | Regulated Gas

Today's Price

$53.21

Today's Fair Value

$85.40 +60.5%

Margin of Safety

+37.69%

Projected Value (5Y)

$137.53 +158.47%

Dividends Paid (5Y)

$11.39

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.38% | CAGR (5y): 20.39%

Diluted Shares Growth Rate

Regression: 1.75% | CAGR (5y): 1.17%

Dividend Growth Rate

Regression: 7.01% | CAGR (5y): 7.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.66x)

Discount Rate