DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.49
Today's Fair Value
$27.29 +47.59%
Margin of Safety
+32.25%
Projected Value (5Y)
$43.95 +137.7%
Dividends Paid (5Y)
$24.28
DCF Inputs
Scenario
%
Regression: 4.6% | CAGR (5y): -2.71%
%
Regression: -0.78% | CAGR (5y): -2.03%
%
Regression: 27.46% | CAGR (5y): 127.83%
Capped at 30.00x (Historical 5y: 19.15x)
%