DCF Calculator

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

ALLETE, Inc. (ALE)

Utilities | Diversified Utilities

Today's Price

$67.90

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -5.25% | CAGR (5y): -2.29%

Diluted Shares Growth Rate

Regression: 1.94% | CAGR (5y): 2.25%

Dividend Growth Rate

Regression: 3.67% | CAGR (5y): 3.48%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.69x)

Discount Rate