DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.15
Today's Fair Value
$13.16 -34.69%
Margin of Safety
-53.12%
Projected Value (5Y)
$21.20 +5.21%
Dividends Paid (5Y)
$7.50
DCF Inputs
Scenario
%
Regression: -1.26% | CAGR (5y): 4.65%
%
Regression: 1.7% | CAGR (5y): 8.92%
%
Regression: 5% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 0.49x)
%