DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.93
Today's Fair Value
$30.55 +53.29%
Margin of Safety
+34.76%
Projected Value (5Y)
$49.20 +146.86%
Dividends Paid (5Y)
$8.14
DCF Inputs
Scenario
%
Regression: -3.55% | CAGR (5y): -2.25%
%
Regression: -0.33% | CAGR (5y): -0.33%
%
Regression: 2.13% | CAGR (5y): 1.33%
Capped at 30.00x (Historical 5y: 15.51x)
%