DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.14
Today's Fair Value
$15.50 -26.68%
Margin of Safety
-36.39%
Projected Value (5Y)
$24.96 +18.07%
Dividends Paid (5Y)
$7.57
DCF Inputs
Scenario
%
Regression: 11% | CAGR (5y): -16.98%
%
Regression: -0.15% | CAGR (5y): -0.04%
%
Regression: 23.86% | CAGR (5y): -22.59%
Capped at 30.00x (Historical 5y: 18.19x)
%