DCF Calculator

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

Korea Electric Power Corporation (KEP)

Utilities | Regulated Electric

Today's Price

$11.23

Today's Fair Value

$15.44 +37.49%

Margin of Safety

+27.27%

Projected Value (5Y)

$24.86 +121.37%

Dividends Paid (5Y)

$2.61

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.15% | CAGR (5y): 22.38%

Diluted Shares Growth Rate

Regression: 0.06% | CAGR (5y): 0.28%

Dividend Growth Rate

Regression: 1.13% | CAGR (5y): -0.87%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 1.98x)

Discount Rate