DCF Calculator

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

Portland General Electric Company (POR)

Utilities | Regulated Electric

Today's Price

$44.42

Today's Fair Value

$47.61 +7.18%

Margin of Safety

+6.70%

Projected Value (5Y)

$76.68 +72.62%

Dividends Paid (5Y)

$12.24

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.66% | CAGR (5y): 15.49%

Diluted Shares Growth Rate

Regression: 2.09% | CAGR (5y): 4.31%

Dividend Growth Rate

Regression: 5.54% | CAGR (5y): 5.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.46x)

Discount Rate