DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.80
Today's Fair Value
$18.84 -9.42%
Margin of Safety
-10.40%
Projected Value (5Y)
$30.35 +45.91%
Dividends Paid (5Y)
$3.61
DCF Inputs
Scenario
%
Regression: 14.03% | CAGR (5y): 13.78%
%
Regression: 0.35% | CAGR (5y): 0.77%
%
Regression: 12.05% | CAGR (5y): 15.97%
Capped at 30.00x (Historical 5y: 23.52x)
%