DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.63
Today's Fair Value
$14.12 -9.66%
Margin of Safety
-10.69%
Projected Value (5Y)
$22.74 +45.49%
Dividends Paid (5Y)
$7.01
DCF Inputs
Scenario
%
Regression: -2.1% | CAGR (5y): -1.76%
%
Regression: 0.21% | CAGR (5y): 0.06%
%
Regression: 2.33% | CAGR (5y): 3.2%
Capped at 13.67x (Historical 5y: 0.49x)
%