DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.70
Today's Fair Value
$20.21 -6.87%
Margin of Safety
-7.37%
Projected Value (5Y)
$32.55 +50%
Dividends Paid (5Y)
$7.80
DCF Inputs
Scenario
%
Regression: 9.43% | CAGR (5y): 3.42%
%
Regression: 5.57% | CAGR (5y): 1.46%
%
Regression: -0.01% | CAGR (5y): -0.03%
Capped at 13.67x (Historical 5y: 0.61x)
%