DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.95
Today's Fair Value
$19.55 -10.93%
Margin of Safety
-12.28%
Projected Value (5Y)
$31.48 +43.42%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: 15.68% | CAGR (5y): 3.15%
%
Regression: 5.96% | CAGR (5y): -1.21%
%
Regression: 22.28% | CAGR (5y): 27.79%
Capped at 13.67x (Historical 5y: 0.79x)
%