DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.77
Today's Fair Value
$14.95 -31.33%
Margin of Safety
-45.62%
Projected Value (5Y)
$24.07 +10.56%
Dividends Paid (5Y)
$2.03
DCF Inputs
Scenario
%
Regression: 5.33% | CAGR (5y): -2.07%
%
Regression: -1.35% | CAGR (5y): -2.44%
%
Regression: -9.35% | CAGR (5y): 14.89%
Capped at 30.00x (Historical 5y: 38.48x)
%