DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.19
Today's Fair Value
$23.19 +34.9%
Margin of Safety
+25.87%
Projected Value (5Y)
$37.35 +117.28%
Dividends Paid (5Y)
$12.32
DCF Inputs
Scenario
%
Regression: 4.8% | CAGR (5y): 6.5%
%
Regression: 0.21% | CAGR (5y): 1.63%
%
Regression: 100.27% | CAGR (5y): 100.27%
Capped at 13.67x (Historical 5y: 0.71x)
%