DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.29
Today's Fair Value
$24.12 +8.21%
Margin of Safety
+7.59%
Projected Value (5Y)
$38.85 +74.29%
Dividends Paid (5Y)
$13.70
DCF Inputs
Scenario
%
Regression: 6.28% | CAGR (5y): 1.02%
%
Regression: 5.75% | CAGR (5y): -2.52%
%
Regression: 13.66% | CAGR (5y): 13.66%
Capped at 13.67x (Historical 5y: 0.77x)
%