DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.35
Today's Fair Value
$11.79 -39.07%
Margin of Safety
-64.12%
Projected Value (5Y)
$18.98 -1.91%
Dividends Paid (5Y)
$5.02
DCF Inputs
Scenario
%
Regression: 3.76% | CAGR (5y): 4.84%
%
Regression: 4.93% | CAGR (5y): 8.68%
%
Regression: -2.62% | CAGR (5y): 21.67%
Capped at 13.67x (Historical 5y: 0.84x)
%