DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.17
Today's Fair Value
$13.21 -12.92%
Margin of Safety
-14.84%
Projected Value (5Y)
$21.27 +40.21%
Dividends Paid (5Y)
$6.25
DCF Inputs
Scenario
%
Regression: 0.37% | CAGR (5y): -6.38%
%
Regression: 2.32% | CAGR (5y): -0.01%
%
Regression: 3.97% | CAGR (5y): 0.04%
Capped at 30.00x (Historical 5y: 7.52x)
%