DCF Calculator

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

Pampa Energía S.A. (PAM)

Utilities | Regulated Electric

Today's Price

$81.36

Today's Fair Value

$38.74 -52.38%

Margin of Safety

-110.02%

Projected Value (5Y)

$62.39 -23.32%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.17% | CAGR (5y): 6.44%

Diluted Shares Growth Rate

Regression: -2.67% | CAGR (5y): -2.85%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.79x)

Discount Rate