DCF Calculator

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

NRG Energy, Inc. (NRG)

Utilities | Independent Power Producers

Today's Price

$95.23

Today's Fair Value

$170.08 +78.6%

Margin of Safety

+44.01%

Projected Value (5Y)

$273.92 +187.64%

Dividends Paid (5Y)

$11.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 34.34% | CAGR (5y): 10.85%

Diluted Shares Growth Rate

Regression: -5.06% | CAGR (5y): -4.15%

Dividend Growth Rate

Regression: 17.48% | CAGR (5y): 3.06%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.13x)

Discount Rate