DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.64
Today's Fair Value
$19.61 +11.17%
Margin of Safety
+10.05%
Projected Value (5Y)
$31.59 +79.08%
Dividends Paid (5Y)
$6.65
DCF Inputs
Scenario
%
Regression: 5.55% | CAGR (5y): 4.92%
%
Regression: 2.13% | CAGR (5y): 2.6%
%
Defaulting to baseline growth (2.5%).
Capped at 13.67x (Historical 5y: 0.54x)
%