DCF Calculator

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

The Southern Company JR 2017B NT 77 (SOJC)

Utilities | Regulated Electric

Today's Price

$18.20

Today's Fair Value

$24.17 +32.8%

Margin of Safety

+24.70%

Projected Value (5Y)

$38.93 +113.9%

Dividends Paid (5Y)

$6.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.5% | CAGR (5y): 8.32%

Diluted Shares Growth Rate

Regression: 1.75% | CAGR (5y): 0.18%

Dividend Growth Rate

Regression: 2.7% | CAGR (5y): -0.05%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.21x)

Discount Rate