DCF Calculator

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

South Bow Corporation (SOBO)

Energy | Oil & Gas Midstream

Today's Price

$35.28

Today's Fair Value

$12.40 -64.85%

Margin of Safety

-184.52%

Projected Value (5Y)

$19.97 -43.4%

Dividends Paid (5Y)

$10.64

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -32.06% | CAGR (5y): -32.02%

Diluted Shares Growth Rate

Regression: 0.29% | CAGR (5y): 0.29%

Dividend Growth Rate

Defaulting to baseline growth (2.5%).

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.2x)

Discount Rate