DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.81
Today's Fair Value
$21.46 -13.5%
Margin of Safety
-15.61%
Projected Value (5Y)
$34.56 +39.3%
Dividends Paid (5Y)
$2.28
DCF Inputs
Scenario
%
Regression: 8.9% | CAGR (5y): 10.1%
%
Regression: -0.03% | CAGR (5y): 0.08%
%
Regression: 12.32% | CAGR (5y): -1.67%
Capped at 18.00x (Historical 5y: 20.89x)
%