DCF Calculator

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

Artesian Resources Corporation (ARTNA)

Utilities | Regulated Water

Today's Price

$34.39

Today's Fair Value

$52.71 +53.27%

Margin of Safety

+34.76%

Projected Value (5Y)

$84.89 +146.85%

Dividends Paid (5Y)

$6.97

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.44% | CAGR (5y): 9.81%

Diluted Shares Growth Rate

Regression: 1.32% | CAGR (5y): 1.94%

Dividend Growth Rate

Regression: 3.4% | CAGR (5y): 4.15%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.4x)

Discount Rate