DCF Calculator

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

WEC Energy Group, Inc. (WEC)

Utilities | Regulated Electric

Today's Price

$116.07

Today's Fair Value

$107.14 -7.69%

Margin of Safety

-8.33%

Projected Value (5Y)

$172.55 +48.66%

Dividends Paid (5Y)

$22.53

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.7% | CAGR (5y): 6.83%

Diluted Shares Growth Rate

Regression: 0.82% | CAGR (5y): 0.71%

Dividend Growth Rate

Regression: 8.17% | CAGR (5y): 7.07%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 15.17x)

Discount Rate