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)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.