DCF Calculator

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

Centrais Elétricas Brasileiras S.A. - Eletrobrás (EBR-B)

Utilities | Regulated Electric

Today's Price

$11.68

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: -2.71% | CAGR (5y): 10.8%

Diluted Shares Growth Rate

Regression: 6.74% | CAGR (5y): 7.85%

Dividend Growth Rate

Regression: -0.45% | CAGR (5y): -4.55%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.55x)

Discount Rate