DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.94
Today's Fair Value
$25.46 +59.72%
Margin of Safety
+37.39%
Projected Value (5Y)
$41.01 +157.28%
Dividends Paid (5Y)
$8.32
DCF Inputs
Scenario
%
Regression: 3.95% | CAGR (5y): 5.12%
%
Regression: -3.05% | CAGR (5y): -2.06%
%
Regression: 16.28% | CAGR (5y): 24.16%
Capped at 13.67x (Historical 5y: 0.17x)
%