DCF Calculator

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

ENN Energy Holdings Limited (XNGSY)

Utilities | Regulated Gas

Today's Price

$24.72

Today's Fair Value

$18.86 -23.71%

Margin of Safety

-31.07%

Projected Value (5Y)

$30.37 +22.86%

Dividends Paid (5Y)

$9.63

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.67% | CAGR (5y): -1.68%

Diluted Shares Growth Rate

Regression: 0.14% | CAGR (5y): -0.26%

Dividend Growth Rate

Regression: 18.09% | CAGR (5y): 0.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 32.58x)

Discount Rate