DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.86
Today's Fair Value
$13.68 -37.42%
Margin of Safety
-59.80%
Projected Value (5Y)
$22.03 +0.78%
Dividends Paid (5Y)
$7.50
DCF Inputs
Scenario
%
Regression: 3.65% | CAGR (5y): -3.15%
%
Regression: 2.46% | CAGR (5y): 0.16%
%
Regression: 3.84% | CAGR (5y): 4.15%
Capped at 13.67x (Historical 5y: 1.2x)
%