DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.61
Today's Fair Value
$14.80 -24.53%
Margin of Safety
-32.50%
Projected Value (5Y)
$23.83 +21.52%
Dividends Paid (5Y)
$2.13
DCF Inputs
Scenario
%
Regression: 3.49% | CAGR (5y): 21.24%
%
Regression: 0.15% | CAGR (5y): 1.14%
%
Regression: -4.04% | CAGR (5y): -8.33%
Capped at 30.00x (Historical 5y: 12.95x)
%