DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.50
Today's Fair Value
$16.14 -12.76%
Margin of Safety
-14.62%
Projected Value (5Y)
$26.00 +40.54%
Dividends Paid (5Y)
$4.08
DCF Inputs
Scenario
%
Regression: 3.29% | CAGR (5y): 3.9%
%
Regression: 1.96% | CAGR (5y): 1.18%
%
Regression: 3% | CAGR (5y): 3.88%
Capped at 13.67x (Historical 5y: 0.97x)
%