DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.77
Today's Fair Value
$27.68 +21.56%
Margin of Safety
+17.74%
Projected Value (5Y)
$44.58 +95.78%
Dividends Paid (5Y)
$4.60
DCF Inputs
Scenario
%
Regression: -2.23% | CAGR (5y): -13.72%
%
Regression: -3.14% | CAGR (5y): -5.51%
%
Regression: -12.63% | CAGR (5y): 24.15%
Capped at 30.00x (Historical 5y: 10.12x)
%