DCF Calculator

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

ReNew Energy Global Plc (RNW)

Utilities | Renewable Utilities

Today's Price

$6.84

Today's Fair Value

$8.54 +24.85%

Margin of Safety

+19.91%

Projected Value (5Y)

$13.75 +101.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 22.69% | CAGR (5y): 11.19%

Diluted Shares Growth Rate

Regression: 2.76% | CAGR (5y): -1.66%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.13x)

Discount Rate