DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.22
Today's Fair Value
$18.82 +16.03%
Margin of Safety
+13.82%
Projected Value (5Y)
$30.31 +86.87%
Dividends Paid (5Y)
$24.81
DCF Inputs
Scenario
%
Regression: 5.81% | CAGR (5y): 1.2%
%
Regression: -1.52% | CAGR (5y): -2.8%
%
Regression: 15.37% | CAGR (5y): 44.54%
Capped at 30.00x (Historical 5y: 165.54x)
%