DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.88
Today's Fair Value
$15.76 -24.52%
Margin of Safety
-32.49%
Projected Value (5Y)
$25.38 +21.55%
Dividends Paid (5Y)
$8.29
DCF Inputs
Scenario
%
Regression: 12.87% | CAGR (5y): 6.45%
%
Regression: 12.37% | CAGR (5y): 15.59%
%
Regression: 3.38% | CAGR (5y): -0.05%
Capped at 13.67x (Historical 5y: 2.08x)
%