DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.27
Today's Fair Value
$20.83 -2.07%
Margin of Safety
-2.11%
Projected Value (5Y)
$33.54 +57.69%
Dividends Paid (5Y)
$6.94
DCF Inputs
Scenario
%
Regression: -1.07% | CAGR (5y): -6.83%
%
Regression: 0.19% | CAGR (5y): 0.14%
%
Regression: 10.56% | CAGR (5y): 3.61%
Capped at 30.00x (Historical 5y: 23.18x)
%