DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.25
Today's Fair Value
$19.79 +29.77%
Margin of Safety
+22.94%
Projected Value (5Y)
$31.87 +108.98%
Dividends Paid (5Y)
$2.12
DCF Inputs
Scenario
%
Regression: 21.96% | CAGR (5y): -5.86%
%
Regression: 0.06% | CAGR (5y): 0.07%
%
Regression: 15.51% | CAGR (5y): -31.21%
Capped at 30.00x (Historical 5y: 28.5x)
%