DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.80
Today's Fair Value
$15.81 -23.99%
Margin of Safety
-31.56%
Projected Value (5Y)
$25.47 +22.45%
Dividends Paid (5Y)
$2.98
DCF Inputs
Scenario
%
Regression: 14.9% | CAGR (5y): 21.55%
%
Regression: 9.87% | CAGR (5y): 13.36%
%
Regression: 17.2% | CAGR (5y): 2.89%
Capped at 13.67x (Historical 5y: 0.99x)
%