DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.11
Today's Fair Value
$17.51 +8.69%
Margin of Safety
+8.00%
Projected Value (5Y)
$28.20 +75.05%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 13.1% | CAGR (5y): 2.12%
%
Regression: 0.01% | CAGR (5y): -0.01%
%
Regression: 5.14% | CAGR (5y): 18.93%
Capped at 30.00x (Historical 5y: 15.08x)
%