Companhia Energética de Minas Gerais (CIG-C) Two-Stage Excess Return Model - Discounting Cash Flows
Companhia Energética de Minas Gerais
CIG-C (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 8.17 USD
Book value of equity invested 1.71 USD
Sum of discounted excess returns in Growth Stage 0.684 USD
Terminal stage EPS 0.316 USD
Terminal stage Book Value 1.92 USD
Terminal stage Equity Cost 0.128 USD
Discounted excess return in terminal stage 5.78 USD
Excess Returns in the Terminal Stage 7.97 USD
Terminal Cost of Equity (the discount rate) 6.63%
Terminal year's excess return 0.189 USD
Average historical Return on Equity 16.44%
Average historical Payout Ratio 70.32%
Payout Ratio in stable stage 74.09%
Yield of the U.S. 10 Year Treasury Bond 4.26%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 1.64 1.54 1.54 1.62 1.69 1.77 1.85
Ending Book Value 1.54 1.71 1.62 1.69 1.77 1.85 1.92
EPS 0.074 0.396 0.254 0.266 0.278 0.291 0.303
Return on Equity 24.49% 29.06% 16.44% 16.44% 16.44% 16.44% 16.44%
Dividend per Share 0.243 0.329 0.18 0.191 0.202 0.213 0.225
Payout Ratio 327.5% 83.08% 71.08% 71.83% 72.58% 73.33% 74.09%
Retained Earnings -0.169 0.067 0.073 0.075 0.076 0.078 0.079
Equity Cost 0.109 0.102 0.102 0.107 0.112 0.117 0.122
Cost of Equity 6.63% 6.63% 6.63% 6.63% 6.63% 6.63% 6.63%
Excess Return -0.034 0.294 0.151 0.159 0.166 0.173 0.181
Discounted Excess Return
0.142 0.14 0.137 0.134 0.131

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 657.1 1,283 1,148 1,186 770.9 671.8 550.2 777.1 437.3 301.9 102.6 0.127
Total Stockholders Equity 3,998 4,885 4,416 4,688 4,103 3,485 3,357 3,740 3,750 4,318 3,967 3,273
Return on Equity 16.44% 29.06% 24.49% 28.9% 22.12% 20.01% 14.71% 20.72% 10.13% 7.61% 3.13% 0.003%
Dividends Paid to Common Shareholders 438.5 941.2 695.1 746.6 596.3 385.1 177.6 175.5 45.14 0
183.8
Payout Ratio 77.43% 83.08% 327.5% 63.2% 77.43% 57.57% 32.28% 22.2% 10.4% 0% 71.08% 29.6%
Shares Outstanding 2,357 2,861 2,861 2,861 2,201 2,201 2,201 2,291 2,454 2,201 1,899 1,899
Earnings per Share 0.248 0.396 0.074 0.413 0.35 0.304 0.25 0.345 0.177 0.075 0.02 0.327
Dividend per Share 0.172 0.329 0.243 0.261 0.271 0.175 0.081 0.077 0.018 0
0.097
Dividend Growth Rate 53.83% 35.39% -6.9% -3.69% 54.86% 116.9% 5.35% 316.3%
-87.56%
Book Value 1.71 1.71 1.54 1.64 1.86 1.58 1.53 1.63 1.53 1.96 2.09 1.72
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us