DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.58
Today's Fair Value
$13.69 -30.08%
Margin of Safety
-43.02%
Projected Value (5Y)
$22.04 +12.56%
Dividends Paid (5Y)
$2.83
DCF Inputs
Scenario
%
Regression: -1.89% | CAGR (5y): -1.06%
%
Regression: -0.19% | CAGR (5y): -0.44%
%
Regression: 4.38% | CAGR (5y): -2.02%
Capped at 18.00x (Historical 5y: 16.59x)
%