DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.88
Today's Fair Value
$15.55 -17.64%
Margin of Safety
-21.41%
Projected Value (5Y)
$25.04 +32.63%
Dividends Paid (5Y)
$7.92
DCF Inputs
Scenario
%
Regression: 2.86% | CAGR (5y): 4.67%
%
Regression: 0.35% | CAGR (5y): 0.6%
%
Regression: 10.68% | CAGR (5y): 21.56%
Capped at 13.67x (Historical 5y: 1.22x)
%