DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.09
Today's Fair Value
$20.94 +4.23%
Margin of Safety
+4.06%
Projected Value (5Y)
$33.72 +67.84%
Dividends Paid (5Y)
$13.89
DCF Inputs
Scenario
%
Regression: 11.69% | CAGR (5y): 0%
%
Regression: 5.53% | CAGR (5y): 17.99%
%
Regression: 22.86% | CAGR (5y): 33.41%
Capped at 30.00x (Historical 5y: 12.62x)
%