DCF Calculator

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

Southern Company (The) Series 2 (SOJD)

Utilities | Regulated Electric

Today's Price

$17.06

Today's Fair Value

$22.78 +33.53%

Margin of Safety

+25.11%

Projected Value (5Y)

$36.69 +115.06%

Dividends Paid (5Y)

$6.39

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 2.88% | CAGR (5y): 8.32%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 2.39% | CAGR (5y): 0.04%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.93x)

Discount Rate