DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.10
Today's Fair Value
$21.20 +40.4%
Margin of Safety
+28.77%
Projected Value (5Y)
$34.15 +126.16%
Dividends Paid (5Y)
$7.33
DCF Inputs
Scenario
%
Regression: 1.68% | CAGR (5y): -5.79%
%
Regression: -0.57% | CAGR (5y): -0.71%
%
Regression: 16.11% | CAGR (5y): 9.95%
Capped at 30.00x (Historical 5y: 5.27x)
%