DCF Calculator

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

OGE Energy Corp. (OGE)

Utilities | Regulated Electric

Today's Price

$50.82

Today's Fair Value

$47.91 -5.73%

Margin of Safety

-6.07%

Projected Value (5Y)

$77.16 +51.83%

Dividends Paid (5Y)

$9.26

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.1% | CAGR (5y): 8.88%

Diluted Shares Growth Rate

Regression: 0.1% | CAGR (5y): 0.24%

Dividend Growth Rate

Regression: 6.01% | CAGR (5y): 1%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.71x)

Discount Rate