DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.03
Today's Fair Value
$13.91 -13.23%
Margin of Safety
-15.24%
Projected Value (5Y)
$22.40 +39.74%
Dividends Paid (5Y)
$6.46
DCF Inputs
Scenario
%
Regression: 0.37% | CAGR (5y): -6.38%
%
Regression: 2.32% | CAGR (5y): -0.01%
%
Regression: 1.34% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.98x)
%