DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.53
Today's Fair Value
$14.51 -21.69%
Margin of Safety
-27.71%
Projected Value (5Y)
$23.37 +26.12%
Dividends Paid (5Y)
$8.32
DCF Inputs
Scenario
%
Regression: 22.85% | CAGR (5y): -5.84%
%
Regression: 3.07% | CAGR (5y): 2.23%
%
Regression: 11.99% | CAGR (5y): -0.07%
Capped at 18.00x (Historical 5y: 3.19x)
%