DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.57
Today's Fair Value
$17.49 -5.82%
Margin of Safety
-6.17%
Projected Value (5Y)
$28.17 +51.7%
Dividends Paid (5Y)
$7.92
DCF Inputs
Scenario
%
Regression: 10.29% | CAGR (5y): -2.25%
%
Regression: 7.22% | CAGR (5y): -1.1%
%
Regression: 15.85% | CAGR (5y): -0.04%
Capped at 13.67x (Historical 5y: 0.47x)
%