DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.11
Today's Fair Value
$22.24 +10.59%
Margin of Safety
+9.58%
Projected Value (5Y)
$35.81 +78.07%
Dividends Paid (5Y)
$5.72
DCF Inputs
Scenario
%
Regression: -7.1% | CAGR (5y): 3.57%
%
Regression: -1.49% | CAGR (5y): -0.74%
%
Regression: 5.49% | CAGR (5y): 11.82%
Capped at 30.00x (Historical 5y: 19.77x)
%