DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.42
Today's Fair Value
$13.82 -32.32%
Margin of Safety
-47.76%
Projected Value (5Y)
$22.26 +9.01%
Dividends Paid (5Y)
$8.47
DCF Inputs
Scenario
%
Regression: 3.27% | CAGR (5y): 2.07%
%
Regression: -0.71% | CAGR (5y): -1.98%
%
Regression: 29.46% | CAGR (5y): 107.77%
Capped at 13.67x (Historical 5y: 0.82x)
%