DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.70
Today's Fair Value
$14.36 -30.63%
Margin of Safety
-44.15%
Projected Value (5Y)
$23.12 +11.69%
Dividends Paid (5Y)
$7.81
DCF Inputs
Scenario
%
Regression: -9.88% | CAGR (5y): -16.62%
%
Regression: -5.18% | CAGR (5y): -6.14%
%
Regression: 9.32% | CAGR (5y): 5.26%
Capped at 13.67x (Historical 5y: 0.56x)
%