DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.45
Today's Fair Value
$16.54 -10.35%
Margin of Safety
-11.55%
Projected Value (5Y)
$26.64 +44.39%
Dividends Paid (5Y)
$8.91
DCF Inputs
Scenario
%
Regression: -3.67% | CAGR (5y): -16.49%
%
Regression: -1.35% | CAGR (5y): 0.14%
%
Regression: 15.4% | CAGR (5y): 6.13%
Capped at 30.00x (Historical 5y: 29.38x)
%