DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.41
Today's Fair Value
$21.55 +39.84%
Margin of Safety
+28.49%
Projected Value (5Y)
$34.71 +125.24%
Dividends Paid (5Y)
$9.52
DCF Inputs
Scenario
%
Regression: -1.09% | CAGR (5y): -1.42%
%
Regression: -4.79% | CAGR (5y): -4.89%
%
Regression: 41.18% | CAGR (5y): 41.18%
Capped at 13.67x (Historical 5y: 0.36x)
%