DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.70
Today's Fair Value
$26.17 +47.85%
Margin of Safety
+32.37%
Projected Value (5Y)
$42.14 +138.08%
Dividends Paid (5Y)
$5.61
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: -0.39% | CAGR (5y): -4.32%
Capped at 13.67x (Historical 5y: 0.19x)
%