DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.90
Today's Fair Value
$22.85 +27.65%
Margin of Safety
+21.66%
Projected Value (5Y)
$36.80 +105.59%
Dividends Paid (5Y)
$6.65
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 1.72%
%
Regression: -4.25% | CAGR (5y): -3.02%
%
Defaulting to baseline growth (2.5%).
Capped at 13.67x (Historical 5y: 0.59x)
%