DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.65
Today's Fair Value
$14.59 -17.34%
Margin of Safety
-20.97%
Projected Value (5Y)
$23.50 +33.14%
Dividends Paid (5Y)
$1.61
DCF Inputs
Scenario
%
Regression: 1.19% | CAGR (5y): -2.63%
%
Regression: -0.56% | CAGR (5y): -0.95%
%
Regression: 11.72% | CAGR (5y): 5.89%
Capped at 18.00x (Historical 5y: 0.98x)
%