DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.64
Today's Fair Value
$15.49 -6.91%
Margin of Safety
-7.42%
Projected Value (5Y)
$24.94 +49.88%
Dividends Paid (5Y)
$4.06
DCF Inputs
Scenario
%
Regression: 4.79% | CAGR (5y): 4.64%
%
Regression: -0.74% | CAGR (5y): -0.9%
%
Regression: 10.89% | CAGR (5y): 6.43%
Capped at 13.67x (Historical 5y: 0.36x)
%