DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.00
Today's Fair Value
$16.07 -19.65%
Margin of Safety
-24.46%
Projected Value (5Y)
$25.88 +29.4%
Dividends Paid (5Y)
$8.94
DCF Inputs
Scenario
%
Regression: 1.18% | CAGR (5y): -9.42%
%
Regression: -0.13% | CAGR (5y): 0.01%
%
Regression: 6.28% | CAGR (5y): 16.18%
Capped at 30.00x (Historical 5y: 7.15x)
%