DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.30
Today's Fair Value
$16.71 +16.85%
Margin of Safety
+14.42%
Projected Value (5Y)
$26.91 +88.18%
Dividends Paid (5Y)
$8.12
DCF Inputs
Scenario
%
Regression: 10.68% | CAGR (5y): 16.17%
%
Regression: 1.26% | CAGR (5y): 0%
%
Regression: 2.51% | CAGR (5y): 62.71%
Capped at 13.67x (Historical 5y: 0.74x)
%