DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.21
Today's Fair Value
$13.17 -18.75%
Margin of Safety
-23.08%
Projected Value (5Y)
$21.21 +30.85%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 10.17% | CAGR (5y): 12.06%
%
Regression: 0.15% | CAGR (5y): -0.18%
%
Regression: 3.27% | CAGR (5y): 7.69%
Capped at 13.67x (Historical 5y: 6.91x)
%