DCF Calculator

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

RGC Resources, Inc. (RGCO)

Utilities | Regulated Gas

Today's Price

$23.26

Today's Fair Value

$17.95 -22.83%

Margin of Safety

-29.58%

Projected Value (5Y)

$28.91 +24.29%

Dividends Paid (5Y)

$4.70

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.21% | CAGR (5y): 8.06%

Diluted Shares Growth Rate

Regression: 4.24% | CAGR (5y): 4.79%

Dividend Growth Rate

Regression: 3.01% | CAGR (5y): 3.29%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.19x)

Discount Rate