DCF Calculator

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

Transportadora de Gas del Sur S.A. (TGS)

Energy | Oil & Gas Integrated

Today's Price

$23.23

Today's Fair Value

$14.96 -35.6%

Margin of Safety

-55.28%

Projected Value (5Y)

$24.09 +3.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -7.41% | CAGR (5y): -4.26%

Diluted Shares Growth Rate

Regression: -0.42% | CAGR (5y): -0.25%

Dividend Growth Rate

Regression: 12.34% | CAGR (5y): 105.73%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.58x)

Discount Rate