DCF Calculator

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

Capital Clean Energy Carriers Corp. (CCEC)

Industrials | Marine Shipping

Today's Price

$21.57

Today's Fair Value

$6.57 -69.54%

Margin of Safety

-228.31%

Projected Value (5Y)

$10.58 -50.95%

Dividends Paid (5Y)

$2.81

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 10.69% | CAGR (5y): 18.67%

Diluted Shares Growth Rate

Regression: 11.39% | CAGR (5y): 28.24%

Dividend Growth Rate

Regression: -13.73% | CAGR (5y): 8.45%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.62x)

Discount Rate