DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.64
Today's Fair Value
$14.14 -3.42%
Margin of Safety
-3.54%
Projected Value (5Y)
$22.77 +55.53%
Dividends Paid (5Y)
$10.02
DCF Inputs
Scenario
%
Regression: 9.91% | CAGR (5y): 29.28%
%
Regression: 18.07% | CAGR (5y): 56.77%
%
Regression: 9.41% | CAGR (5y): 11.63%
Capped at 13.67x (Historical 5y: 0.9x)
%