DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.68
Today's Fair Value
$26.61 +22.74%
Margin of Safety
+18.53%
Projected Value (5Y)
$42.86 +97.69%
Dividends Paid (5Y)
$2.63
DCF Inputs
Scenario
%
Regression: 13.58% | CAGR (5y): 2.53%
%
Regression: 0.7% | CAGR (5y): 0.07%
%
Regression: 11.8% | CAGR (5y): 7.11%
Capped at 30.00x (Historical 5y: 2.96x)
%