DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.28
Today's Fair Value
$15.86 -8.22%
Margin of Safety
-8.95%
Projected Value (5Y)
$25.54 +47.8%
Dividends Paid (5Y)
$4.52
DCF Inputs
Scenario
%
Regression: 3.88% | CAGR (5y): 2.76%
%
Regression: 0.14% | CAGR (5y): 0.54%
%
Regression: 3.01% | CAGR (5y): 5.96%
Capped at 30.00x (Historical 5y: 8x)
%