DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.83
Today's Fair Value
$20.99 +11.47%
Margin of Safety
+10.29%
Projected Value (5Y)
$33.81 +79.55%
Dividends Paid (5Y)
$0.98
DCF Inputs
Scenario
%
Regression: 10.3% | CAGR (5y): 11.82%
%
Regression: 0.82% | CAGR (5y): 2%
%
Regression: 0.86% | CAGR (5y): -2.59%
Capped at 13.67x (Historical 5y: 2.6x)
%