DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.02
Today's Fair Value
$18.43 -16.3%
Margin of Safety
-19.48%
Projected Value (5Y)
$29.68 +34.79%
Dividends Paid (5Y)
$5.24
DCF Inputs
Scenario
%
Regression: 6.28% | CAGR (5y): 0%
%
Regression: 7.91% | CAGR (5y): -1.59%
%
Regression: -6.86% | CAGR (5y): 71.5%
Capped at 30.00x (Historical 5y: 37.88x)
%