DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.77
Today's Fair Value
$31.95 +34.41%
Margin of Safety
+25.60%
Projected Value (5Y)
$51.46 +116.49%
Dividends Paid (5Y)
$2.53
DCF Inputs
Scenario
%
Regression: 18.91% | CAGR (5y): 6.28%
%
Regression: -2.19% | CAGR (5y): -2.52%
%
Regression: 25.03% | CAGR (5y): -7.43%
Capped at 30.00x (Historical 5y: 6.87x)
%