DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.06
Today's Fair Value
$30.75 +33.35%
Margin of Safety
+25.01%
Projected Value (5Y)
$49.52 +114.74%
Dividends Paid (5Y)
$7.21
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: 1.28% | CAGR (5y): -4.36%
Capped at 13.67x (Historical 5y: 0.22x)
%