DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.79
Today's Fair Value
$14.11 -4.6%
Margin of Safety
-4.82%
Projected Value (5Y)
$22.72 +53.62%
Dividends Paid (5Y)
$3.23
DCF Inputs
Scenario
%
Regression: 18.68% | CAGR (5y): 15.31%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 30.08% | CAGR (5y): 31.09%
Capped at 30.00x (Historical 5y: 250.29x)
%