DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.47
Today's Fair Value
$13.73 -36.05%
Margin of Safety
-56.37%
Projected Value (5Y)
$22.12 +3.03%
Dividends Paid (5Y)
$4.93
DCF Inputs
Scenario
%
Regression: 3.45% | CAGR (5y): 0.34%
%
Regression: 0.54% | CAGR (5y): 2.35%
%
Regression: 13.23% | CAGR (5y): 2.07%
Capped at 13.67x (Historical 5y: 1.05x)
%