DCF Calculator

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

Terna - Rete Elettrica Nazionale Società per Azioni (TEZNY)

Utilities | Regulated Electric

Today's Price

$33.25

Today's Fair Value

$21.09 -36.57%

Margin of Safety

-57.66%

Projected Value (5Y)

$33.96 +2.14%

Dividends Paid (5Y)

$7.41

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.01% | CAGR (5y): 7.77%

Diluted Shares Growth Rate

Regression: -0.01% | CAGR (5y): 0.01%

Dividend Growth Rate

Regression: 4.35% | CAGR (5y): 3.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 34.08x)

Discount Rate