DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.66
Today's Fair Value
$14.95 -10.26%
Margin of Safety
-11.44%
Projected Value (5Y)
$24.07 +44.48%
Dividends Paid (5Y)
$7.01
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): -6.26%
%
Regression: 4.02% | CAGR (5y): -11.8%
%
Regression: 7.73% | CAGR (5y): -26.72%
Capped at 13.67x (Historical 5y: 0.92x)
%