DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.67
Today's Fair Value
$14.24 -31.11%
Margin of Safety
-45.15%
Projected Value (5Y)
$22.94 +10.98%
Dividends Paid (5Y)
$1.90
DCF Inputs
Scenario
%
Regression: 6.93% | CAGR (5y): 6.37%
%
Regression: 1.39% | CAGR (5y): 7.06%
%
Regression: 7.14% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.78x)
%