DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.43
Today's Fair Value
$15.08 -2.27%
Margin of Safety
-2.32%
Projected Value (5Y)
$24.28 +57.36%
Dividends Paid (5Y)
$0.83
DCF Inputs
Scenario
%
Regression: 3.33% | CAGR (5y): 0%
%
Regression: 1.97% | CAGR (5y): 3.47%
%
Regression: -10.31% | CAGR (5y): -23.63%
Capped at 30.00x (Historical 5y: 6.76x)
%