DCF Calculator

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

Enbridge Inc. (ENB)

Energy | Oil & Gas Midstream

Today's Price

$48.20

Today's Fair Value

$56.22 +16.64%

Margin of Safety

+14.27%

Projected Value (5Y)

$90.54 +87.84%

Dividends Paid (5Y)

$15.50

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.51% | CAGR (5y): 5.74%

Diluted Shares Growth Rate

Regression: 8.83% | CAGR (5y): 1.58%

Dividend Growth Rate

Regression: 7.43% | CAGR (5y): 1.19%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.82x)

Discount Rate