DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.26
Today's Fair Value
$14.46 -35.04%
Margin of Safety
-53.94%
Projected Value (5Y)
$23.29 +4.63%
Dividends Paid (5Y)
$4.33
DCF Inputs
Scenario
%
Regression: -0.75% | CAGR (5y): -9.29%
%
Regression: -1.08% | CAGR (5y): -1.61%
%
Regression: 1.86% | CAGR (5y): 0.56%
Capped at 13.67x (Historical 5y: 7.51x)
%