DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.68
Today's Fair Value
$31.14 +43.63%
Margin of Safety
+30.38%
Projected Value (5Y)
$50.15 +131.32%
Dividends Paid (5Y)
$7.85
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: 11.37% | CAGR (5y): -4.33%
Capped at 13.67x (Historical 5y: 0.22x)
%