DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.17
Today's Fair Value
$18.98 -5.9%
Margin of Safety
-6.27%
Projected Value (5Y)
$30.57 +51.56%
Dividends Paid (5Y)
$2.36
DCF Inputs
Scenario
%
Regression: 3.49% | CAGR (5y): 16.59%
%
Regression: 0.03% | CAGR (5y): 0.08%
%
Regression: 11.97% | CAGR (5y): -4.43%
Capped at 30.00x (Historical 5y: 30.47x)
%