DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.52
Today's Fair Value
$12.93 -21.73%
Margin of Safety
-27.76%
Projected Value (5Y)
$20.82 +26.03%
Dividends Paid (5Y)
$6.02
DCF Inputs
Scenario
%
Regression: 27.82% | CAGR (5y): 8.68%
%
Regression: 11.29% | CAGR (5y): 1.61%
%
Regression: 6.06% | CAGR (5y): -10.25%
Capped at 30.00x (Historical 5y: 4.75x)
%