DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.89
Today's Fair Value
$34.68 +66.01%
Margin of Safety
+39.76%
Projected Value (5Y)
$55.85 +167.35%
Dividends Paid (5Y)
$3.15
DCF Inputs
Scenario
%
Regression: 3.1% | CAGR (5y): 0.33%
%
Regression: -0.9% | CAGR (5y): -1.02%
%
Regression: -31.84% | CAGR (5y): 3.78%
Capped at 30.00x (Historical 5y: n/a)
%