DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.32
Today's Fair Value
$15.41 -36.64%
Margin of Safety
-57.82%
Projected Value (5Y)
$24.82 +2.06%
Dividends Paid (5Y)
$13.73
DCF Inputs
Scenario
%
Regression: 2.1% | CAGR (5y): 1.6%
%
Regression: 10.36% | CAGR (5y): 13.16%
%
Regression: 10.51% | CAGR (5y): 7.61%
Capped at 13.67x (Historical 5y: 1.95x)
%