DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.66
Today's Fair Value
$20.07 -2.86%
Margin of Safety
-2.94%
Projected Value (5Y)
$32.32 +56.44%
Dividends Paid (5Y)
$12.55
DCF Inputs
Scenario
%
Regression: 3.26% | CAGR (5y): -4.22%
%
Regression: 2.35% | CAGR (5y): -2.63%
%
Regression: 9.5% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.05x)
%