DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.54
Today's Fair Value
$18.67 +6.44%
Margin of Safety
+6.05%
Projected Value (5Y)
$30.07 +71.44%
Dividends Paid (5Y)
$13.01
DCF Inputs
Scenario
%
Regression: 17.05% | CAGR (5y): -7.22%
%
Regression: 2.98% | CAGR (5y): 1.77%
%
Regression: 22.58% | CAGR (5y): 52.61%
Capped at 18.00x (Historical 5y: 6.03x)
%