DCF Calculator

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

Companhia Paranaense de Energia - COPEL (ELP)

Utilities | Diversified Utilities

Today's Price

$9.27

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: 2.65% | CAGR (5y): 0.55%

Diluted Shares Growth Rate

Regression: 0.62% | CAGR (5y): 1.74%

Dividend Growth Rate

Regression: 27.63% | CAGR (5y): 48.6%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.5x)

Discount Rate