DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.95
Today's Fair Value
$24.84 +8.24%
Margin of Safety
+7.61%
Projected Value (5Y)
$40.01 +74.34%
Dividends Paid (5Y)
$7.19
DCF Inputs
Scenario
%
Regression: 18.68% | CAGR (5y): 9.64%
%
Regression: 9.03% | CAGR (5y): 0.2%
%
Regression: 14.14% | CAGR (5y): 14.48%
Capped at 30.00x (Historical 5y: 1.78x)
%