DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.31
Today's Fair Value
$18.78 -15.82%
Margin of Safety
-18.80%
Projected Value (5Y)
$30.25 +35.59%
Dividends Paid (5Y)
$9.47
DCF Inputs
Scenario
%
Regression: 1.28% | CAGR (5y): -0.02%
%
Regression: 2.55% | CAGR (5y): 1.3%
%
Regression: 2.04% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.59x)
%