DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.65
Today's Fair Value
$15.14 -3.26%
Margin of Safety
-3.37%
Projected Value (5Y)
$24.38 +55.78%
Dividends Paid (5Y)
$8.19
DCF Inputs
Scenario
%
Regression: 3.26% | CAGR (5y): -4.22%
%
Regression: 2.35% | CAGR (5y): -2.63%
%
Regression: -1.13% | CAGR (5y): -1.37%
Capped at 13.67x (Historical 5y: 0.86x)
%