DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.42
Today's Fair Value
$27.41 +48.81%
Margin of Safety
+32.80%
Projected Value (5Y)
$44.14 +139.63%
Dividends Paid (5Y)
$9.96
DCF Inputs
Scenario
%
Regression: 4.12% | CAGR (5y): 3.41%
%
Regression: 0.08% | CAGR (5y): 0.07%
%
Regression: 4.74% | CAGR (5y): 7.81%
Capped at 30.00x (Historical 5y: 10.64x)
%