DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.87
Today's Fair Value
$17.73 +19.23%
Margin of Safety
+16.13%
Projected Value (5Y)
$28.56 +92.06%
Dividends Paid (5Y)
$7.35
DCF Inputs
Scenario
%
Regression: 3.98% | CAGR (5y): 4.12%
%
Regression: 1.78% | CAGR (5y): 1.41%
%
Regression: 10.65% | CAGR (5y): 14.79%
Capped at 18.00x (Historical 5y: 1.91x)
%