DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.59
Today's Fair Value
$22.70 +10.25%
Margin of Safety
+9.30%
Projected Value (5Y)
$36.56 +77.56%
Dividends Paid (5Y)
$5.21
DCF Inputs
Scenario
%
Regression: -0.92% | CAGR (5y): -1.82%
%
Regression: 0.67% | CAGR (5y): 0.53%
%
Regression: -0.16% | CAGR (5y): -14.51%
Capped at 30.00x (Historical 5y: 16.84x)
%