DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.49
Today's Fair Value
$16.72 -4.4%
Margin of Safety
-4.61%
Projected Value (5Y)
$26.92 +53.92%
Dividends Paid (5Y)
$10.64
DCF Inputs
Scenario
%
Regression: 0.87% | CAGR (5y): 0.82%
%
Regression: -0.12% | CAGR (5y): -0.61%
%
Regression: 7.33% | CAGR (5y): 34.78%
Capped at 13.67x (Historical 5y: 1.01x)
%