DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.75
Today's Fair Value
$18.38 -6.94%
Margin of Safety
-7.45%
Projected Value (5Y)
$29.60 +49.87%
Dividends Paid (5Y)
$5.88
DCF Inputs
Scenario
%
Regression: 6.44% | CAGR (5y): 19.47%
%
Regression: 21.92% | CAGR (5y): 11.86%
%
Regression: 14.54% | CAGR (5y): -33.13%
Capped at 18.00x (Historical 5y: 11.39x)
%