DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.88
Today's Fair Value
$23.05 -7.36%
Margin of Safety
-7.94%
Projected Value (5Y)
$37.13 +49.24%
Dividends Paid (5Y)
$15.72
DCF Inputs
Scenario
%
Regression: 53.78% | CAGR (5y): 0%
%
Regression: 17.26% | CAGR (5y): 0.69%
%
Regression: 22.82% | CAGR (5y): 56.78%
Capped at 18.00x (Historical 5y: 10.35x)
%