DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.58
Today's Fair Value
$20.04 -18.47%
Margin of Safety
-22.65%
Projected Value (5Y)
$32.28 +31.33%
Dividends Paid (5Y)
$5.91
DCF Inputs
Scenario
%
Regression: 9.89% | CAGR (5y): 14.35%
%
Regression: 2.01% | CAGR (5y): 0.22%
%
Regression: 12.49% | CAGR (5y): 27.46%
Capped at 18.00x (Historical 5y: 13.95x)
%