DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.44
Today's Fair Value
$25.81 +26.27%
Margin of Safety
+20.81%
Projected Value (5Y)
$41.56 +103.33%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 15.44% | CAGR (5y): 0%
%
Regression: -0.38% | CAGR (5y): -0.51%
%
Regression: 5.06% | CAGR (5y): 1.73%
Capped at 30.00x (Historical 5y: 6.17x)
%