DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.00
Today's Fair Value
$14.95 -37.71%
Margin of Safety
-60.54%
Projected Value (5Y)
$24.08 +0.33%
Dividends Paid (5Y)
$12.42
DCF Inputs
Scenario
%
Regression: 2.1% | CAGR (5y): 1.6%
%
Regression: 10.36% | CAGR (5y): 13.16%
%
Regression: 8.8% | CAGR (5y): 4.29%
Capped at 13.67x (Historical 5y: 2.05x)
%