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)
%