DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.60
Today's Fair Value
$24.50 +31.72%
Margin of Safety
+24.08%
Projected Value (5Y)
$39.45 +112.1%
Dividends Paid (5Y)
$8.57
DCF Inputs
Scenario
%
Regression: 22.37% | CAGR (5y): 0%
%
Regression: 4.25% | CAGR (5y): 4.06%
%
Regression: 7.32% | CAGR (5y): 11.44%
Capped at 18.00x (Historical 5y: 4.96x)
%