DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.78
Today's Fair Value
$25.58 +52.44%
Margin of Safety
+34.40%
Projected Value (5Y)
$41.19 +145.47%
Dividends Paid (5Y)
$6.57
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: 4.46% | CAGR (5y): 7.27%
Capped at 13.67x (Historical 5y: 0.18x)
%