DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.80
Today's Fair Value
$21.85 +38.29%
Margin of Safety
+27.69%
Projected Value (5Y)
$35.19 +122.72%
Dividends Paid (5Y)
$1.98
DCF Inputs
Scenario
%
Regression: -0.96% | CAGR (5y): 7.44%
%
Regression: -0.42% | CAGR (5y): -0.53%
%
Regression: -4.59% | CAGR (5y): -0.02%
Capped at 30.00x (Historical 5y: 21.8x)
%