DCF Calculator

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

Ultrapar Participações S.A. (UGP)

Energy | Oil & Gas Refining & Marketing

Today's Price

$5.76

Today's Fair Value

$7.64 +32.64%

Margin of Safety

+24.61%

Projected Value (5Y)

$12.30 +113.54%

Dividends Paid (5Y)

$2.42

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.11% | CAGR (5y): 23.46%

Diluted Shares Growth Rate

Regression: -4.74% | CAGR (5y): 0.03%

Dividend Growth Rate

Regression: -6.04% | CAGR (5y): 26.42%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.23x)

Discount Rate