DCF Calculator

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

Excelerate Energy, Inc. (EE)

Energy | Oil & Gas Midstream

Today's Price

$33.92

Today's Fair Value

$33.39 -1.56%

Margin of Safety

-1.59%

Projected Value (5Y)

$53.78 +58.55%

Dividends Paid (5Y)

$2.88

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.36% | CAGR (5y): 17.68%

Diluted Shares Growth Rate

Regression: 3.26% | CAGR (5y): 4.66%

Dividend Growth Rate

Regression: 84.34% | CAGR (5y): 90.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.27x)

Discount Rate