DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.91
Today's Fair Value
$19.88 -0.15%
Margin of Safety
-0.15%
Projected Value (5Y)
$32.01 +60.77%
Dividends Paid (5Y)
$7.87
DCF Inputs
Scenario
%
Regression: -1.8% | CAGR (5y): -2.95%
%
Regression: -0.82% | CAGR (5y): -1.31%
%
Regression: 5.5% | CAGR (5y): 0.02%
Capped at 13.67x (Historical 5y: 0.45x)
%