DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.13
Today's Fair Value
$20.97 -13.1%
Margin of Safety
-15.07%
Projected Value (5Y)
$33.78 +39.99%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 8.9% | CAGR (5y): 10.1%
%
Regression: -0.03% | CAGR (5y): 0.08%
%
Regression: 5.84% | CAGR (5y): -13.7%
Capped at 18.00x (Historical 5y: 20.65x)
%