DCF Calculator

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

Companhia de Saneamento Básico do Estado de São Paulo - SABESP (SBS)

Utilities | Regulated Water

Today's Price

$5.38

Today's Fair Value

$3.66 -31.97%

Margin of Safety

-46.99%

Projected Value (5Y)

$5.89 +9.48%

Dividends Paid (5Y)

$0.18

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.64% | CAGR (5y): 19.61%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: -1.22% | CAGR (5y): 14.06%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.64x)

Discount Rate