DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.98
Today's Fair Value
$13.83 -37.08%
Margin of Safety
-58.93%
Projected Value (5Y)
$22.28 +1.36%
Dividends Paid (5Y)
$7.50
DCF Inputs
Scenario
%
Regression: 3.9% | CAGR (5y): -2.99%
%
Regression: 2.46% | CAGR (5y): 0.16%
%
Regression: 3.82% | CAGR (5y): 4.15%
Capped at 13.67x (Historical 5y: 1.19x)
%