DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.25
Today's Fair Value
$28.57 +48.42%
Margin of Safety
+32.62%
Projected Value (5Y)
$46.02 +139.06%
Dividends Paid (5Y)
$7.20
DCF Inputs
Scenario
%
Regression: 15.22% | CAGR (5y): 8.03%
%
Regression: -0.63% | CAGR (5y): -0.36%
%
Regression: -0.76% | CAGR (5y): -0.93%
Capped at 13.67x (Historical 5y: 1.17x)
%