DCF Calculator

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

TransAlta Corporation (TAC)

Utilities | Independent Power Producers

Today's Price

$13.12

Today's Fair Value

$1.84 -85.98%

Margin of Safety

-613.04%

Projected Value (5Y)

$2.97 -77.36%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.99% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.11% | CAGR (5y): 1.55%

Dividend Growth Rate

Regression: -12.28% | CAGR (5y): 7.18%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.58x)

Discount Rate