DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.16
Today's Fair Value
$13.99 -1.2%
Margin of Safety
-1.22%
Projected Value (5Y)
$22.53 +59.11%
Dividends Paid (5Y)
$5.70
DCF Inputs
Scenario
%
Regression: 4.91% | CAGR (5y): 0.77%
%
Regression: 1.56% | CAGR (5y): 1.27%
%
Regression: 8.19% | CAGR (5y): 6.99%
Capped at 13.67x (Historical 5y: 1.2x)
%