DCF Calculator

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

Otter Tail Corporation (OTTR)

Industrials | Conglomerates

Today's Price

$90.44

Today's Fair Value

$72.77 -19.54%

Margin of Safety

-24.28%

Projected Value (5Y)

$117.20 +29.59%

Dividends Paid (5Y)

$13.16

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.5% | CAGR (5y): 18.5%

Diluted Shares Growth Rate

Regression: 1.1% | CAGR (5y): 0.59%

Dividend Growth Rate

Regression: 4.59% | CAGR (5y): 7.97%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.17x)

Discount Rate