DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.43
Today's Fair Value
$26.93 +20.06%
Margin of Safety
+16.71%
Projected Value (5Y)
$43.37 +93.36%
Dividends Paid (5Y)
$4.47
DCF Inputs
Scenario
%
Regression: 9.77% | CAGR (5y): 9.04%
%
Regression: 2.93% | CAGR (5y): -0.04%
%
Regression: 7.01% | CAGR (5y): 2.13%
Capped at 13.67x (Historical 5y: 1.23x)
%