DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.29
Today's Fair Value
$19.64 -7.75%
Margin of Safety
-8.40%
Projected Value (5Y)
$31.63 +48.57%
Dividends Paid (5Y)
$2.12
DCF Inputs
Scenario
%
Regression: 1.98% | CAGR (5y): 11.91%
%
Regression: -2.38% | CAGR (5y): -4.71%
%
Regression: 0.31% | CAGR (5y): 8.72%
Capped at 18.00x (Historical 5y: 4.75x)
%