DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.91
Today's Fair Value
$22.20 -3.1%
Margin of Safety
-3.20%
Projected Value (5Y)
$35.75 +56.05%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 7.27% | CAGR (5y): -0.89%
%
Regression: 0.34% | CAGR (5y): 0.12%
%
Regression: 24.93% | CAGR (5y): 18.2%
Capped at 30.00x (Historical 5y: 15.9x)
%