DCF Calculator

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

Public Power Corporation S.A. (PUPOF)

Utilities | Regulated Electric

Today's Price

$23.75

Today's Fair Value

$25.32 +6.61%

Margin of Safety

+6.20%

Projected Value (5Y)

$40.78 +71.71%

Dividends Paid (5Y)

$5.94

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 26.52% | CAGR (5y): 105.52%

Diluted Shares Growth Rate

Regression: 6.19% | CAGR (5y): 8.49%

Dividend Growth Rate

Regression: 26.28% | CAGR (5y): 58.05%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.45x)

Discount Rate