DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.39
Today's Fair Value
$22.66 +38.26%
Margin of Safety
+27.67%
Projected Value (5Y)
$36.49 +122.64%
Dividends Paid (5Y)
$2.40
DCF Inputs
Scenario
%
Regression: -1.2% | CAGR (5y): 5.31%
%
Regression: -1.99% | CAGR (5y): -0.67%
%
Regression: 3.57% | CAGR (5y): 1.76%
Capped at 30.00x (Historical 5y: 15.14x)
%