DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.02
Today's Fair Value
$20.96 +39.55%
Margin of Safety
+28.34%
Projected Value (5Y)
$33.75 +124.7%
Dividends Paid (5Y)
$9.26
DCF Inputs
Scenario
%
Regression: -1.09% | CAGR (5y): -1.42%
%
Regression: -4.79% | CAGR (5y): -4.89%
%
Regression: 34.34% | CAGR (5y): 49.56%
Capped at 13.67x (Historical 5y: 0.35x)
%