DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.93
Today's Fair Value
$18.86 -5.37%
Margin of Safety
-5.67%
Projected Value (5Y)
$30.37 +52.38%
Dividends Paid (5Y)
$3.98
DCF Inputs
Scenario
%
Regression: 9.44% | CAGR (5y): 6.81%
%
Regression: 1.92% | CAGR (5y): 1.32%
%
Regression: -0.37% | CAGR (5y): -2.06%
Capped at 13.67x (Historical 5y: 1.83x)
%