DCF Calculator

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

Ormat Technologies, Inc. (ORA)

Utilities | Renewable Utilities

Today's Price

$91.58

Today's Fair Value

$25.86 -71.76%

Margin of Safety

-254.14%

Projected Value (5Y)

$41.64 -54.53%

Dividends Paid (5Y)

$2.83

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.11% | CAGR (5y): -3.11%

Diluted Shares Growth Rate

Regression: 2.45% | CAGR (5y): 3.39%

Dividend Growth Rate

Regression: 13.19% | CAGR (5y): 0.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 28.73x)

Discount Rate