DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.31
Today's Fair Value
$18.86 -19.09%
Margin of Safety
-23.59%
Projected Value (5Y)
$30.37 +30.29%
Dividends Paid (5Y)
$3.26
DCF Inputs
Scenario
%
Regression: 11.18% | CAGR (5y): -8.95%
%
Regression: -3.41% | CAGR (5y): -2.18%
%
Regression: -12.68% | CAGR (5y): -0.28%
Capped at 30.00x (Historical 5y: 6.8x)
%