DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.00
Today's Fair Value
$24.41 +1.71%
Margin of Safety
+1.68%
Projected Value (5Y)
$39.32 +63.83%
Dividends Paid (5Y)
$21.40
DCF Inputs
Scenario
%
Regression: 8.24% | CAGR (5y): -11.53%
%
Regression: 4.72% | CAGR (5y): -1.12%
%
Regression: 12.21% | CAGR (5y): 51.2%
Capped at 18.00x (Historical 5y: 9.27x)
%