DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.39
Today's Fair Value
$17.15 -11.55%
Margin of Safety
-13.06%
Projected Value (5Y)
$27.62 +42.44%
Dividends Paid (5Y)
$4.20
DCF Inputs
Scenario
%
Regression: -5.84% | CAGR (5y): 0.19%
%
Regression: -2.84% | CAGR (5y): -4.53%
%
Regression: 13.65% | CAGR (5y): 16.73%
Capped at 18.00x (Historical 5y: 3.04x)
%