DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.37
Today's Fair Value
$13.77 -4.18%
Margin of Safety
-4.36%
Projected Value (5Y)
$22.17 +54.28%
Dividends Paid (5Y)
$2.01
DCF Inputs
Scenario
%
Regression: 7.22% | CAGR (5y): 1.36%
%
Regression: -0.47% | CAGR (5y): -1.17%
%
Regression: 6.16% | CAGR (5y): -5.84%
Capped at 13.67x (Historical 5y: 1.07x)
%