DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.26
Today's Fair Value
$20.97 +8.88%
Margin of Safety
+8.15%
Projected Value (5Y)
$33.78 +75.39%
Dividends Paid (5Y)
$9.67
DCF Inputs
Scenario
%
Regression: 9.92% | CAGR (5y): 12.68%
%
Regression: 7.64% | CAGR (5y): 7.86%
%
Regression: 1.21% | CAGR (5y): 3.24%
Capped at 13.67x (Historical 5y: 1.1x)
%