DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.03
Today's Fair Value
$10.78 -23.16%
Margin of Safety
-30.15%
Projected Value (5Y)
$17.36 +23.73%
Dividends Paid (5Y)
$3.59
DCF Inputs
Scenario
%
Regression: 2.18% | CAGR (5y): 5.55%
%
Regression: -0.47% | CAGR (5y): 0.01%
%
Regression: 0.15% | CAGR (5y): 2.98%
Capped at 18.00x (Historical 5y: 21.73x)
%