DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.41
Today's Fair Value
$19.38 -9.48%
Margin of Safety
-10.47%
Projected Value (5Y)
$31.21 +45.77%
Dividends Paid (5Y)
$4.76
DCF Inputs
Scenario
%
Regression: 8.71% | CAGR (5y): -6.07%
%
Regression: -0.98% | CAGR (5y): -1.01%
%
Regression: 2.41% | CAGR (5y): -18.84%
Capped at 30.00x (Historical 5y: 6.5x)
%