DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.27
Today's Fair Value
$17.53 -9.03%
Margin of Safety
-9.93%
Projected Value (5Y)
$28.24 +46.55%
Dividends Paid (5Y)
$6.96
DCF Inputs
Scenario
%
Regression: 3.45% | CAGR (5y): 0.34%
%
Regression: 0.54% | CAGR (5y): 2.35%
%
Regression: -1.01% | CAGR (5y): -0.04%
Capped at 13.67x (Historical 5y: 1.3x)
%