DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.90
Today's Fair Value
$23.37 +6.71%
Margin of Safety
+6.29%
Projected Value (5Y)
$37.64 +71.87%
Dividends Paid (5Y)
$7.19
DCF Inputs
Scenario
%
Regression: -3.55% | CAGR (5y): -2.25%
%
Regression: -0.33% | CAGR (5y): -0.33%
%
Regression: 1.87% | CAGR (5y): -0.82%
Capped at 30.00x (Historical 5y: 15.35x)
%