DCF Calculator

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

Redeia Corporación, S.A. (RDEIY)

Today's Price

$8.66

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. RDEIY currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 4.85% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.02% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 4.76% | CAGR (5y): -8.41%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 14.66x)

Discount Rate