DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.34
Today's Fair Value
$15.27 -0.46%
Margin of Safety
-0.46%
Projected Value (5Y)
$24.59 +60.3%
Dividends Paid (5Y)
$2.80
DCF Inputs
Scenario
%
Regression: 4.22% | CAGR (5y): 12.05%
%
Regression: -1.63% | CAGR (5y): -1.62%
%
Regression: 1.9% | CAGR (5y): 14.57%
Capped at 18.00x (Historical 5y: 15.34x)
%