DCF Calculator

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

Southwest Gas Holdings, Inc. (SWX)

Utilities | Regulated Gas

Today's Price

$93.22

Today's Fair Value

$57.03 -38.82%

Margin of Safety

-63.46%

Projected Value (5Y)

$91.84 -1.48%

Dividends Paid (5Y)

$13.90

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.16% | CAGR (5y): 2.3%

Diluted Shares Growth Rate

Regression: 5.2% | CAGR (5y): 5.22%

Dividend Growth Rate

Regression: 5.99% | CAGR (5y): 1.66%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.18x)

Discount Rate