DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.10
Today's Fair Value
$21.02 -4.89%
Margin of Safety
-5.14%
Projected Value (5Y)
$33.86 +53.21%
Dividends Paid (5Y)
$9.43
DCF Inputs
Scenario
%
Regression: 17.6% | CAGR (5y): 0%
%
Regression: 0.21% | CAGR (5y): 0.2%
%
Regression: 5.71% | CAGR (5y): 54.18%
Capped at 30.00x (Historical 5y: 86.72x)
%