DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.20
Today's Fair Value
$10.79 -29.01%
Margin of Safety
-40.87%
Projected Value (5Y)
$17.38 +14.34%
Dividends Paid (5Y)
$4.80
DCF Inputs
Scenario
%
Regression: 12.87% | CAGR (5y): 6.45%
%
Regression: 12.37% | CAGR (5y): 15.59%
%
Regression: 1.59% | CAGR (5y): 3.71%
Capped at 13.67x (Historical 5y: 1.53x)
%