DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.61
Today's Fair Value
$11.39 -27.03%
Margin of Safety
-37.05%
Projected Value (5Y)
$18.34 +17.49%
Dividends Paid (5Y)
$3.24
DCF Inputs
Scenario
%
Regression: 9.72% | CAGR (5y): 8.81%
%
Regression: 0.94% | CAGR (5y): -0.06%
%
Regression: 0.96% | CAGR (5y): 26.56%
Capped at 13.67x (Historical 5y: 0.15x)
%