DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.02
Today's Fair Value
$18.19 -4.36%
Margin of Safety
-4.56%
Projected Value (5Y)
$29.29 +54%
Dividends Paid (5Y)
$7.84
DCF Inputs
Scenario
%
Regression: 3.45% | CAGR (5y): 0.34%
%
Regression: 0.54% | CAGR (5y): 2.35%
%
Regression: 8.66% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 1.31x)
%