DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.05
Today's Fair Value
$18.30 -20.61%
Margin of Safety
-25.96%
Projected Value (5Y)
$29.47 +27.85%
Dividends Paid (5Y)
$7.83
DCF Inputs
Scenario
%
Regression: -10.03% | CAGR (5y): -7.43%
%
Regression: -8.33% | CAGR (5y): -5.3%
%
Regression: 12.86% | CAGR (5y): 0.04%
Capped at 13.67x (Historical 5y: 0.38x)
%