DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.31
Today's Fair Value
$21.03 +21.49%
Margin of Safety
+17.69%
Projected Value (5Y)
$33.87 +95.67%
Dividends Paid (5Y)
$1.36
DCF Inputs
Scenario
%
Regression: 6.82% | CAGR (5y): 17.54%
%
Regression: 2.19% | CAGR (5y): 6.3%
%
Regression: 1.61% | CAGR (5y): 8.45%
Capped at 13.67x (Historical 5y: 1.04x)
%