DCF Calculator

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

TXNM Energy, Inc. (TXNM)

Utilities | Regulated Electric

Today's Price

$58.47

Today's Fair Value

$54.24 -7.23%

Margin of Safety

-7.80%

Projected Value (5Y)

$87.35 +49.39%

Dividends Paid (5Y)

$9.59

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.95% | CAGR (5y): 9.02%

Diluted Shares Growth Rate

Regression: 3.54% | CAGR (5y): 4.98%

Dividend Growth Rate

Regression: 9.5% | CAGR (5y): 0.88%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.99x)

Discount Rate