DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.74
Today's Fair Value
$22.83 +21.82%
Margin of Safety
+17.92%
Projected Value (5Y)
$36.77 +96.21%
Dividends Paid (5Y)
$6.61
DCF Inputs
Scenario
%
Regression: 1.4% | CAGR (5y): 1.72%
%
Regression: -4.25% | CAGR (5y): -3.02%
%
Regression: 7.11% | CAGR (5y): 2.91%
Capped at 13.67x (Historical 5y: 0.59x)
%