DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.11
Today's Fair Value
$14.60 -3.38%
Margin of Safety
-3.49%
Projected Value (5Y)
$23.51 +55.59%
Dividends Paid (5Y)
$11.39
DCF Inputs
Scenario
%
Regression: 70.18% | CAGR (5y): 14.53%
%
Regression: 24.07% | CAGR (5y): 57.25%
%
Regression: 8.81% | CAGR (5y): 1.85%
Capped at 13.67x (Historical 5y: 0.5x)
%