DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.74
Today's Fair Value
$17.49 +11.12%
Margin of Safety
+10.01%
Projected Value (5Y)
$28.17 +78.97%
Dividends Paid (5Y)
$1.88
DCF Inputs
Scenario
%
Regression: 8.6% | CAGR (5y): 13.53%
%
Regression: 2.11% | CAGR (5y): 0.02%
%
Regression: -4.36% | CAGR (5y): 29.34%
Capped at 18.00x (Historical 5y: 7.01x)
%