DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.77
Today's Fair Value
$15.72 -27.79%
Margin of Safety
-38.49%
Projected Value (5Y)
$25.32 +16.31%
Dividends Paid (5Y)
$2.07
DCF Inputs
Scenario
%
Regression: 1.44% | CAGR (5y): 2.82%
%
Regression: -1.83% | CAGR (5y): -1.85%
%
Regression: 3.83% | CAGR (5y): 0.84%
Capped at 30.00x (Historical 5y: 15.96x)
%