DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.31
Today's Fair Value
$26.02 +34.75%
Margin of Safety
+25.79%
Projected Value (5Y)
$41.91 +117.04%
Dividends Paid (5Y)
$21.57
DCF Inputs
Scenario
%
Regression: 4.19% | CAGR (5y): -11.49%
%
Regression: 0.37% | CAGR (5y): 0.37%
%
Regression: 116.38% | CAGR (5y): 131.15%
Capped at 30.00x (Historical 5y: 18.88x)
%