DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.01
Today's Fair Value
$17.53 -7.79%
Margin of Safety
-8.44%
Projected Value (5Y)
$28.23 +48.5%
Dividends Paid (5Y)
$11.44
DCF Inputs
Scenario
%
Regression: 8.71% | CAGR (5y): 0.29%
%
Regression: 6.01% | CAGR (5y): 9.32%
%
Regression: 41.29% | CAGR (5y): 41.29%
Capped at 13.67x (Historical 5y: 1.37x)
%