DCF Calculator

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

Middlesex Water Company (MSEX)

Utilities | Regulated Water

Today's Price

$54.93

Today's Fair Value

$49.34 -10.18%

Margin of Safety

-11.33%

Projected Value (5Y)

$79.46 +44.66%

Dividends Paid (5Y)

$8.24

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 3.44% | CAGR (5y): 7.76%

Diluted Shares Growth Rate

Regression: 1.19% | CAGR (5y): 0.65%

Dividend Growth Rate

Regression: 5.36% | CAGR (5y): 5.73%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 25.74x)

Discount Rate