DCF Calculator

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

Southern Company (The) Series 2 (SOJE)

Utilities | Regulated Electric

Today's Price

$15.23

Today's Fair Value

$21.38 +40.38%

Margin of Safety

+28.77%

Projected Value (5Y)

$34.44 +126.13%

Dividends Paid (5Y)

$5.09

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.54% | CAGR (5y): 8.27%

Diluted Shares Growth Rate

Regression: 1.62% | CAGR (5y): 0.95%

Dividend Growth Rate

Regression: -1.06% | CAGR (5y): -1.44%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.48x)

Discount Rate