DCF Calculator

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

Tennessee Valley Authority PARRS A 2029 (TVE)

Utilities | Independent Power Producers

Today's Price

$23.30

Today's Fair Value

$54878.27 +235429.06%

Margin of Safety

+99.96%

Projected Value (5Y)

$88382.00 +379221.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -2.21% | CAGR (5y): -1.07%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -5.41% | CAGR (5y): -0.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate