DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.15
Today's Fair Value
$22.56 +39.69%
Margin of Safety
+28.41%
Projected Value (5Y)
$36.34 +125.02%
Dividends Paid (5Y)
$2.31
DCF Inputs
Scenario
%
Regression: -1.2% | CAGR (5y): 5.31%
%
Regression: -1.99% | CAGR (5y): -0.67%
%
Regression: -11.88% | CAGR (5y): 4.25%
Capped at 30.00x (Historical 5y: 15.11x)
%