DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.37
Today's Fair Value
$16.30 -27.13%
Margin of Safety
-37.24%
Projected Value (5Y)
$26.25 +17.34%
Dividends Paid (5Y)
$3.64
DCF Inputs
Scenario
%
Regression: 16.15% | CAGR (5y): 25.15%
%
Regression: 11.38% | CAGR (5y): 21.95%
%
Regression: 27.21% | CAGR (5y): 1.61%
Capped at 13.67x (Historical 5y: 0.96x)
%