DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.47
Today's Fair Value
$18.40 -0.38%
Margin of Safety
-0.38%
Projected Value (5Y)
$29.63 +60.42%
Dividends Paid (5Y)
$2.43
DCF Inputs
Scenario
%
Regression: 3.49% | CAGR (5y): 16.59%
%
Regression: 0.03% | CAGR (5y): 0.08%
%
Regression: 9.06% | CAGR (5y): 13.87%
Capped at 30.00x (Historical 5y: 28.93x)
%