DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.26
Today's Fair Value
$15.16 -28.69%
Margin of Safety
-40.24%
Projected Value (5Y)
$24.42 +14.86%
Dividends Paid (5Y)
$2.38
DCF Inputs
Scenario
%
Regression: 5.33% | CAGR (5y): -2.07%
%
Regression: -1.35% | CAGR (5y): -2.44%
%
Regression: 9.71% | CAGR (5y): 13.86%
Capped at 30.00x (Historical 5y: 38.63x)
%