DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.11
Today's Fair Value
$20.86 +38.05%
Margin of Safety
+27.56%
Projected Value (5Y)
$33.59 +122.3%
Dividends Paid (5Y)
$2.32
DCF Inputs
Scenario
%
Regression: 3.85% | CAGR (5y): -0.32%
%
Regression: -4.11% | CAGR (5y): -4.55%
%
Regression: 7.31% | CAGR (5y): 0.82%
Capped at 30.00x (Historical 5y: 1.6x)
%