DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.38
Today's Fair Value
$19.39 -9.31%
Margin of Safety
-10.26%
Projected Value (5Y)
$31.22 +46.02%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 0.96% | CAGR (5y): 7.97%
%
Regression: 0.09% | CAGR (5y): -0.23%
%
Regression: 4.55% | CAGR (5y): 1.23%
Capped at 18.00x (Historical 5y: 9.74x)
%