DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.17
Today's Fair Value
$18.35 -4.28%
Margin of Safety
-4.47%
Projected Value (5Y)
$29.56 +54.2%
Dividends Paid (5Y)
$13.15
DCF Inputs
Scenario
%
Regression: 11.92% | CAGR (5y): 0%
%
Regression: 16.36% | CAGR (5y): 16.55%
%
Regression: 10.47% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.38x)
%