DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.19
Today's Fair Value
$15.93 -16.99%
Margin of Safety
-20.46%
Projected Value (5Y)
$25.65 +33.66%
Dividends Paid (5Y)
$1.27
DCF Inputs
Scenario
%
Regression: -4.91% | CAGR (5y): -12.04%
%
Regression: -0.15% | CAGR (5y): -0.52%
%
Regression: 1.16% | CAGR (5y): 6.87%
Capped at 30.00x (Historical 5y: 11.09x)
%