DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima (EDN)
Utilities | Regulated Electric
Today's Price
$23.56
Today's Fair Value
$21.85 -7.26%
Margin of Safety
-7.83%
Projected Value (5Y)
$35.19 +49.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.5% | CAGR (5y): 0%
%
Regression: -0.3% | CAGR (5y): 0.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.26x)
%