DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.55
Today's Fair Value
$19.52 +17.95%
Margin of Safety
+15.22%
Projected Value (5Y)
$31.43 +89.91%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: 17.97% | CAGR (5y): 25.77%
%
Regression: -0.01% | CAGR (5y): -0.03%
%
Regression: 0.42% | CAGR (5y): 47.47%
Capped at 18.00x (Historical 5y: 2.25x)
%