DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.01
Today's Fair Value
$18.11 +13.12%
Margin of Safety
+11.60%
Projected Value (5Y)
$29.16 +82.14%
Dividends Paid (5Y)
$0.60
DCF Inputs
Scenario
%
Regression: 17.07% | CAGR (5y): 4.93%
%
Regression: 1.18% | CAGR (5y): 0.56%
%
Regression: -32.68% | CAGR (5y): -32.68%
Capped at 30.00x (Historical 5y: 11.91x)
%