DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.51
Today's Fair Value
$19.86 +28.05%
Margin of Safety
+21.90%
Projected Value (5Y)
$31.99 +106.25%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 1.72%
%
Regression: -4.25% | CAGR (5y): -3.02%
%
Regression: -0.21% | CAGR (5y): -0.29%
Capped at 13.67x (Historical 5y: 0.52x)
%