DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.43
Today's Fair Value
$28.72 +17.56%
Margin of Safety
+14.94%
Projected Value (5Y)
$46.26 +89.36%
Dividends Paid (5Y)
$13.21
DCF Inputs
Scenario
%
Regression: 4.8% | CAGR (5y): 6.5%
%
Regression: 0.21% | CAGR (5y): 1.63%
%
Regression: 19.35% | CAGR (5y): 21.53%
Capped at 13.67x (Historical 5y: 0.82x)
%