DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.06
Today's Fair Value
$28.31 +48.53%
Margin of Safety
+32.67%
Projected Value (5Y)
$45.60 +139.24%
Dividends Paid (5Y)
$6.49
DCF Inputs
Scenario
%
Regression: 11.5% | CAGR (5y): -7.79%
%
Regression: -2.07% | CAGR (5y): -3.44%
%
Regression: 1.7% | CAGR (5y): 4.66%
Capped at 30.00x (Historical 5y: 13.42x)
%