DCF Calculator

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

The Southern Company (SOMN)

Utilities | Regulated Electric

Today's Price

$48.78

Today's Fair Value

$40.07 -17.86%

Margin of Safety

-21.74%

Projected Value (5Y)

$64.53 +32.29%

Dividends Paid (5Y)

$0.00

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: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.65x)

Discount Rate