DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.34
Today's Fair Value
$26.05 +7.03%
Margin of Safety
+6.56%
Projected Value (5Y)
$41.96 +72.39%
Dividends Paid (5Y)
$2.16
DCF Inputs
Scenario
%
Regression: -7.57% | CAGR (5y): 1.91%
%
Regression: -5.66% | CAGR (5y): -5.67%
%
Regression: -3.48% | CAGR (5y): -7.79%
Capped at 30.00x (Historical 5y: 4.1x)
%