DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.25
Today's Fair Value
$17.19 +12.72%
Margin of Safety
+11.29%
Projected Value (5Y)
$27.69 +81.57%
Dividends Paid (5Y)
$8.04
DCF Inputs
Scenario
%
Regression: -18.99% | CAGR (5y): -16.37%
%
Regression: -8.35% | CAGR (5y): -9.72%
%
Regression: 2.46% | CAGR (5y): -0.03%
Capped at 13.67x (Historical 5y: 0.25x)
%