DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$23.47
Today's Fair Value
$17.17 -26.84%
Margin of Safety
-36.69%
Projected Value (5Y)
$27.66 +17.85%
Dividends Paid (5Y)
$4.43

DCF Inputs

Scenario
%

Regression: 5.03% | CAGR (5y): 6.43%

%

Regression: -0.07% | CAGR (5y): 2.36%

%

Regression: 7.55% | CAGR (5y): 5.19%

Capped at 13.67x (Historical 5y: 1.03x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.