DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.63
Today's Fair Value
$19.52 -9.75%
Margin of Safety
-10.81%
Projected Value (5Y)
$31.43 +45.31%
Dividends Paid (5Y)
$3.93
DCF Inputs
Scenario
%
Regression: 3.4% | CAGR (5y): -1.98%
%
Regression: 1.42% | CAGR (5y): -0.71%
%
Regression: 1.32% | CAGR (5y): -6.57%
Capped at 13.67x (Historical 5y: 2.19x)
%