DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.38
Today's Fair Value
$13.47 -37%
Margin of Safety
-58.72%
Projected Value (5Y)
$21.69 +1.45%
Dividends Paid (5Y)
$5.63
DCF Inputs
Scenario
%
Regression: 12.13% | CAGR (5y): 3.13%
%
Regression: 7.09% | CAGR (5y): -2.75%
%
Regression: 22.24% | CAGR (5y): 23.84%
Capped at 13.67x (Historical 5y: 0.82x)
%