DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.55
Today's Fair Value
$22.84 +56.98%
Margin of Safety
+36.30%
Projected Value (5Y)
$36.78 +152.78%
Dividends Paid (5Y)
$5.73
DCF Inputs
Scenario
%
Regression: 12.61% | CAGR (5y): 6.86%
%
Regression: 1.09% | CAGR (5y): -2.84%
%
Regression: -0.37% | CAGR (5y): -0.58%
Capped at 13.67x (Historical 5y: 0.36x)
%