DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$24.37
Today's Fair Value
$23.66 -2.91%
Margin of Safety
-3.00%
Projected Value (5Y)
$38.10 +56.34%
Dividends Paid (5Y)
$11.79

DCF Inputs

Scenario
%

Regression: 7.28% | CAGR (5y): 11.38%

%

Regression: -12.22% | CAGR (5y): 0.3%

%

Regression: 50.58% | CAGR (5y): 32.55%

Capped at 13.67x (Historical 5y: 1.09x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.