DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.14
Today's Fair Value
$19.13 -5.01%
Margin of Safety
-5.28%
Projected Value (5Y)
$30.81 +52.98%
Dividends Paid (5Y)
$7.27
DCF Inputs
Scenario
%
Regression: 9.43% | CAGR (5y): 3.42%
%
Regression: 5.57% | CAGR (5y): 1.46%
%
Regression: -0.87% | CAGR (5y): 0.02%
Capped at 13.67x (Historical 5y: 0.58x)
%