DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.63
Today's Fair Value
$23.27 +7.58%
Margin of Safety
+7.05%
Projected Value (5Y)
$37.48 +73.28%
Dividends Paid (5Y)
$3.37
DCF Inputs
Scenario
%
Regression: 18.86% | CAGR (5y): 24.41%
%
Regression: 3.47% | CAGR (5y): 0.05%
%
Regression: -3.41% | CAGR (5y): 3.99%
Capped at 18.00x (Historical 5y: 6.03x)
%