DCF Calculator

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

Global Water Resources, Inc. (GWRS)

Utilities | Regulated Water

Today's Price

$8.29

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: 3.3% | CAGR (5y): -0.49%

Diluted Shares Growth Rate

Regression: 3.56% | CAGR (5y): 3.7%

Dividend Growth Rate

Regression: -0.65% | CAGR (5y): 0.61%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 31.25x)

Discount Rate