DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.35
Today's Fair Value
$16.83 -33.61%
Margin of Safety
-50.62%
Projected Value (5Y)
$27.10 +6.9%
Dividends Paid (5Y)
$15.10
DCF Inputs
Scenario
%
Regression: 2.1% | CAGR (5y): 1.6%
%
Regression: 10.36% | CAGR (5y): 13.16%
%
Regression: 16.92% | CAGR (5y): 5.71%
Capped at 13.67x (Historical 5y: 2.11x)
%