DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.60
Today's Fair Value
$26.69 +36.17%
Margin of Safety
+26.56%
Projected Value (5Y)
$42.98 +119.29%
Dividends Paid (5Y)
$6.29
DCF Inputs
Scenario
%
Regression: 9.16% | CAGR (5y): 5.2%
%
Regression: 1.45% | CAGR (5y): 0.44%
%
Regression: 17.3% | CAGR (5y): 37.05%
Capped at 13.67x (Historical 5y: 1.41x)
%