DCF Calculator

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

Companhia Energética de Minas Gerais (CIG-C)

Utilities | Regulated Electric

Today's Price

$3.14

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: 5.59% | CAGR (5y): 4.22%

Diluted Shares Growth Rate

Regression: 4.16% | CAGR (5y): 5.38%

Dividend Growth Rate

Regression: 23.46% | CAGR (5y): 9.2%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.89x)

Discount Rate