Companhia Energética de Minas Gerais (CIG) Discounted Future Market Cap - Discounting Cash Flows
CIG
Companhia Energética de Minas Gerais
CIG (NYSE)

Estimated Value

USD

Market Price USD

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

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value 0.934 USD
Estimated net income 736.2 Mil. USD
Estimated market capitalization 3.7 Bil. USD
Market capitalization discounted to present 2.67 Bil. USD
Shares Outstanding 2.86 Bil.
Earnings Per Share (EPS) 0.398 USD
Market Price 2 USD
Price to Earnings (PE) Ratio 4.44

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 6,423 7,360 6,822 6,926 7,031 7,138 7,246
Revenue Growth Rate -15.26% 14.58% 6.22% 1.52% 1.52% 1.52% 1.52%
Net Income 1,148 1,292 693.2 703.7 714.4 725.2 736.2

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 6,221 7,360 6,423 7,580 6,493 6,026 4,846 6,309 5,727 6,544 5,759 5,364
Cost of Revenue 5,212 5,964 5,916 6,796 5,209 4,822 3,812 4,870 4,891 5,556 4,879 4,614
Gross Profit 930.5 529.9 507.4 784.1 1,283 1,204 1,034 1,439 835.7 987.9 880.4 749.2
Gross Margin 15.3% 7.2% 7.9% 10.34% 19.77% 19.98% 21.34% 22.81% 14.59% 15.1% 15.29% 13.97%
Operating Income 907.9 483.8 857.6 1,322 1,071 1,067 948.4 1,207 641.9 796.3 553.5 1,038
Operating Margin 14.78% 6.57% 13.35% 17.45% 16.5% 17.71% 19.57% 19.13% 11.21% 12.17% 9.61% 19.35%
Net Income 658 1,292 1,148 1,186 770.9 671.8 550.2 777.1 437.3 301.9 102.6 0.127
Net Margin 10.16% 17.56% 17.87% 15.64% 11.87% 11.15% 11.35% 12.32% 7.63% 4.61% 1.78% 0.002%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 6,221 7,360 6,423 7,580 6,493 6,026 4,846 6,309 5,727 6,544 5,759 5,364
Revenue Growth Rate 1.52% 14.58% -15.26% 16.74% 7.75% 24.34% -23.19% 10.17% -12.49% 13.62% 7.38% -26.94%
Net Income 658 1,292 1,148 1,186 770.9 671.8 550.2 777.1 437.3 301.9 102.6 0.127
Net Margin 10.16% 17.56% 17.87% 15.64% 11.87% 11.15% 11.35% 12.32% 7.63% 4.61% 1.78% 0.002%
Net Income Growth Rate 7,376% 12.57% -3.18% 53.79% 14.76% 22.11% -29.2% 77.71% 44.85% 194.3% 80,850% -99.99%
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
Equity Growth Rate 2.2% 10.63% -5.81% 14.27% 17.74% 3.81% -10.26% -0.248% -13.16% 8.85% 21.19% -22.76%
Return on Invested Capital (ROIC) 8.72% 4.64% 9.26% 13.4% 13.77% 11.74% 8.71% 7.76% 4.89% 4.94% 5.55% 11.29%
After-tax Operating Income 705 373.6 652.4 1,113 1,064 852.3 714.9 784.1 447.4 484.6 503.6 764
Income Tax Rate 22.52% 22.77% 23.93% 15.83% 0.631% 20.13% 24.63% 35.02% 30.3% 39.14% 9.02% 26.37%
Invested Capital 8,319 8,060 7,046 8,304 7,729 7,259 8,205 10,100 9,148 9,810 9,079 6,768
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