DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.47
Today's Fair Value
$19.08 -15.09%
Margin of Safety
-17.77%
Projected Value (5Y)
$30.73 +36.76%
Dividends Paid (5Y)
$4.19
DCF Inputs
Scenario
%
Regression: 10.35% | CAGR (5y): 14.52%
%
Regression: 1.88% | CAGR (5y): 5.89%
%
Regression: 18.83% | CAGR (5y): 14.53%
Capped at 13.67x (Historical 5y: 1.21x)
%