DCF Calculator

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

E.on Se (EONGY)

Today's Price

$19.98

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. EONGY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 2.51% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.95% | CAGR (5y): 2.64%

Dividend Growth Rate

Regression: -3.41% | CAGR (5y): 3.99%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.48x)

Discount Rate