DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.07
Today's Fair Value
$15.81 -36.94%
Margin of Safety
-58.57%
Projected Value (5Y)
$25.47 +1.6%
Dividends Paid (5Y)
$7.67
DCF Inputs
Scenario
%
Regression: 8.77% | CAGR (5y): 18.04%
%
Regression: 13.25% | CAGR (5y): 20.56%
%
Regression: -0.12% | CAGR (5y): 13.84%
Capped at 13.67x (Historical 5y: 1.36x)
%