DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.87
Today's Fair Value
$18.50 +9.66%
Margin of Safety
+8.81%
Projected Value (5Y)
$29.79 +76.59%
Dividends Paid (5Y)
$7.79
DCF Inputs
Scenario
%
Regression: -1.8% | CAGR (5y): -2.95%
%
Regression: -0.82% | CAGR (5y): -1.31%
%
Regression: 16.42% | CAGR (5y): -0.02%
Capped at 13.67x (Historical 5y: 0.41x)
%