DCF Calculator

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

Brookfield Infrastructure Partners L.P. (BIP)

Utilities | Diversified Utilities

Today's Price

$35.83

Today's Fair Value

$99.63 +178.06%

Margin of Safety

+64.04%

Projected Value (5Y)

$160.46 +347.84%

Dividends Paid (5Y)

$10.60

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 30.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.61% | CAGR (5y): 0.8%

Dividend Growth Rate

Regression: 8.11% | CAGR (5y): 5.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.12x)

Discount Rate