DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.47
Today's Fair Value
$22.92 +24.09%
Margin of Safety
+19.42%
Projected Value (5Y)
$36.92 +99.89%
Dividends Paid (5Y)
$7.82
DCF Inputs
Scenario
%
Regression: 15.05% | CAGR (5y): 5.4%
%
Regression: 0.64% | CAGR (5y): 1.65%
%
Regression: 4.25% | CAGR (5y): 6%
Capped at 30.00x (Historical 5y: 6.44x)
%