DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.21
Today's Fair Value
$14.47 -4.87%
Margin of Safety
-5.11%
Projected Value (5Y)
$23.31 +53.25%
Dividends Paid (5Y)
$10.07
DCF Inputs
Scenario
%
Regression: -0.53% | CAGR (5y): -10.31%
%
Regression: -0.47% | CAGR (5y): -1.74%
%
Regression: 4.45% | CAGR (5y): 23.65%
Capped at 30.00x (Historical 5y: 5.34x)
%