DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.45
Today's Fair Value
$23.40 +14.43%
Margin of Safety
+12.61%
Projected Value (5Y)
$37.69 +84.3%
Dividends Paid (5Y)
$17.73
DCF Inputs
Scenario
%
Regression: 3.26% | CAGR (5y): -4.22%
%
Regression: 2.35% | CAGR (5y): -2.63%
%
Regression: 2.6% | CAGR (5y): 99.94%
Capped at 13.67x (Historical 5y: 1.06x)
%