DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.05
Today's Fair Value
$14.70 -2.33%
Margin of Safety
-2.38%
Projected Value (5Y)
$23.68 +57.34%
Dividends Paid (5Y)
$2.29
DCF Inputs
Scenario
%
Regression: 3.49% | CAGR (5y): 21.24%
%
Regression: 0.15% | CAGR (5y): 1.14%
%
Regression: -3.65% | CAGR (5y): -3.34%
Capped at 30.00x (Historical 5y: 12.77x)
%