DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.78
Today's Fair Value
$14.56 -7.73%
Margin of Safety
-8.38%
Projected Value (5Y)
$23.45 +48.61%
Dividends Paid (5Y)
$3.59
DCF Inputs
Scenario
%
Regression: 12.73% | CAGR (5y): 10.56%
%
Regression: 6.17% | CAGR (5y): 7.82%
%
Regression: 11.49% | CAGR (5y): 0.66%
Capped at 13.67x (Historical 5y: 1.06x)
%