DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.58
Today's Fair Value
$18.11 -16.08%
Margin of Safety
-19.16%
Projected Value (5Y)
$29.17 +35.17%
Dividends Paid (5Y)
$15.21
DCF Inputs
Scenario
%
Regression: -6.27% | CAGR (5y): -6.8%
%
Regression: 1.16% | CAGR (5y): -1.4%
%
Regression: 12.69% | CAGR (5y): 7.93%
Capped at 13.67x (Historical 5y: 1.23x)
%