DCF Calculator

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

DTE Energy Company 2021 Series (DTG)

Utilities | Regulated Electric

Today's Price

$15.86

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: 3.88% | CAGR (5y): 5.68%

Diluted Shares Growth Rate

Regression: 1.78% | CAGR (5y): 1.41%

Dividend Growth Rate

Regression: 5.31% | CAGR (5y): 6.68%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.93x)

Discount Rate