DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.17
Today's Fair Value
$26.06 +17.55%
Margin of Safety
+14.93%
Projected Value (5Y)
$41.97 +89.31%
Dividends Paid (5Y)
$3.99
DCF Inputs
Scenario
%
Regression: -0.95% | CAGR (5y): 5.63%
%
Regression: -1.42% | CAGR (5y): -1.09%
%
Regression: 0.66% | CAGR (5y): -3.84%
Capped at 30.00x (Historical 5y: 23.18x)
%