DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.90
Today's Fair Value
$16.41 -21.48%
Margin of Safety
-27.36%
Projected Value (5Y)
$26.43 +26.46%
Dividends Paid (5Y)
$2.30
DCF Inputs
Scenario
%
Regression: 4.53% | CAGR (5y): 6.79%
%
Regression: 0.03% | CAGR (5y): 0.02%
%
Regression: 9.21% | CAGR (5y): -3.65%
Capped at 30.00x (Historical 5y: 33.45x)
%