DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.59
Today's Fair Value
$20.38 +22.85%
Margin of Safety
+18.60%
Projected Value (5Y)
$32.83 +97.89%
Dividends Paid (5Y)
$6.25
DCF Inputs
Scenario
%
Regression: -1.09% | CAGR (5y): -1.42%
%
Regression: -4.79% | CAGR (5y): -4.89%
%
Regression: 1.95% | CAGR (5y): 2.66%
Capped at 13.67x (Historical 5y: 0.38x)
%