DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.00
Today's Fair Value
$17.59 -7.42%
Margin of Safety
-8.02%
Projected Value (5Y)
$28.33 +49.11%
Dividends Paid (5Y)
$4.04
DCF Inputs
Scenario
%
Regression: -0.17% | CAGR (5y): 2.17%
%
Regression: -0.13% | CAGR (5y): -0.59%
%
Regression: 15.41% | CAGR (5y): 14.61%
Capped at 18.00x (Historical 5y: 11.44x)
%