DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.01
Today's Fair Value
$18.09 -24.66%
Margin of Safety
-32.73%
Projected Value (5Y)
$29.14 +21.37%
Dividends Paid (5Y)
$12.90
DCF Inputs
Scenario
%
Regression: 70.18% | CAGR (5y): 14.53%
%
Regression: 24.07% | CAGR (5y): 57.25%
%
Regression: 16.4% | CAGR (5y): -0.05%
Capped at 13.67x (Historical 5y: 0.67x)
%