DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.00
Today's Fair Value
$13.19 -26.72%
Margin of Safety
-36.47%
Projected Value (5Y)
$21.25 +18.06%
Dividends Paid (5Y)
$12.08
DCF Inputs
Scenario
%
Regression: -3.3% | CAGR (5y): -5.11%
%
Regression: 7.8% | CAGR (5y): 6.42%
%
Regression: 17.48% | CAGR (5y): 24.57%
Capped at 13.67x (Historical 5y: 4.96x)
%