DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.88
Today's Fair Value
$23.58 +31.88%
Margin of Safety
+24.17%
Projected Value (5Y)
$37.98 +112.42%
Dividends Paid (5Y)
$8.34
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 1.72%
%
Regression: -4.25% | CAGR (5y): -3.02%
%
Regression: 17.34% | CAGR (5y): 10.04%
Capped at 13.67x (Historical 5y: 0.58x)
%