DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.98
Today's Fair Value
$26.20 +54.3%
Margin of Safety
+35.19%
Projected Value (5Y)
$42.19 +148.47%
Dividends Paid (5Y)
$7.57
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: 8.93% | CAGR (5y): 13.59%
Capped at 13.67x (Historical 5y: 0.18x)
%