DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.49
Today's Fair Value
$14.06 -19.61%
Margin of Safety
-24.40%
Projected Value (5Y)
$22.65 +29.5%
Dividends Paid (5Y)
$9.82
DCF Inputs
Scenario
%
Regression: -6.27% | CAGR (5y): -6.8%
%
Regression: 1.16% | CAGR (5y): -1.4%
%
Regression: 3.51% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 1.13x)
%