DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.13
Today's Fair Value
$26.30 +24.47%
Margin of Safety
+19.66%
Projected Value (5Y)
$42.35 +100.43%
Dividends Paid (5Y)
$7.56
DCF Inputs
Scenario
%
Regression: 6.47% | CAGR (5y): 1.02%
%
Regression: 5.75% | CAGR (5y): -2.52%
%
Regression: 17.43% | CAGR (5y): 18.56%
Capped at 13.67x (Historical 5y: 1.06x)
%