DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.18
Today's Fair Value
$19.98 -0.99%
Margin of Safety
-1.00%
Projected Value (5Y)
$32.18 +59.46%
Dividends Paid (5Y)
$8.57
DCF Inputs
Scenario
%
Regression: -1.8% | CAGR (5y): -2.95%
%
Regression: -0.82% | CAGR (5y): -1.31%
%
Regression: 16.21% | CAGR (5y): 0.06%
Capped at 13.67x (Historical 5y: 0.44x)
%