DCF Calculator

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

Tenaga Nasional Berhad (TNABF)

Utilities | Regulated Electric

Today's Price

$3.06

Today's Fair Value

$3.54 +15.69%

Margin of Safety

+13.56%

Projected Value (5Y)

$5.70 +86.27%

Dividends Paid (5Y)

$1.06

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.17% | CAGR (5y): 12.14%

Diluted Shares Growth Rate

Regression: 0.32% | CAGR (5y): 0.36%

Dividend Growth Rate

Regression: 9.12% | CAGR (5y): -0.28%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.35x)

Discount Rate