DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.38
Today's Fair Value
$12.71 -17.36%
Margin of Safety
-21.01%
Projected Value (5Y)
$20.47 +33.09%
Dividends Paid (5Y)
$2.82
DCF Inputs
Scenario
%
Regression: 5.33% | CAGR (5y): 6.17%
%
Regression: 0.46% | CAGR (5y): -0.15%
%
Regression: 2.45% | CAGR (5y): 2.46%
Capped at 30.00x (Historical 5y: 3.11x)
%