DCF Calculator

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

TC Energy Corporation (TRP)

Energy | Oil & Gas Midstream

Today's Price

$64.50

Today's Fair Value

$40.45 -37.29%

Margin of Safety

-59.46%

Projected Value (5Y)

$65.15 +1.01%

Dividends Paid (5Y)

$12.58

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.25% | CAGR (5y): 2.13%

Diluted Shares Growth Rate

Regression: 3.61% | CAGR (5y): 2.04%

Dividend Growth Rate

Regression: 3.03% | CAGR (5y): -1.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.46x)

Discount Rate