DCF Calculator

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

United Utilities Group PLC (UUGRY)

Utilities | Regulated Water

Today's Price

$40.92

Today's Fair Value

$36.11 -11.75%

Margin of Safety

-13.32%

Projected Value (5Y)

$58.16 +42.13%

Dividends Paid (5Y)

$7.77

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.65% | CAGR (5y): 11.75%

Diluted Shares Growth Rate

Regression: 0.01% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 1.8% | CAGR (5y): 3.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 24.2x)

Discount Rate