DCF Calculator

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

Redeia Corporación, S.A. (RDEIY)

Utilities | Regulated Electric

Today's Price

$8.79

Today's Fair Value

$7.32 -16.72%

Margin of Safety

-20.08%

Projected Value (5Y)

$11.79 +34.13%

Dividends Paid (5Y)

$2.20

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.58% | CAGR (5y): 1.22%

Diluted Shares Growth Rate

Regression: -0.08% | CAGR (5y): -0.08%

Dividend Growth Rate

Regression: 4.76% | CAGR (5y): -8.41%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.38x)

Discount Rate