DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.59
Today's Fair Value
$23.10 +17.92%
Margin of Safety
+15.19%
Projected Value (5Y)
$37.21 +89.94%
Dividends Paid (5Y)
$2.82
DCF Inputs
Scenario
%
Regression: 6.59% | CAGR (5y): 2.82%
%
Regression: 0.02% | CAGR (5y): -0.55%
%
Regression: 5.95% | CAGR (5y): 5.58%
Capped at 18.00x (Historical 5y: 6.87x)
%