DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.49
Today's Fair Value
$19.28 -10.28%
Margin of Safety
-11.46%
Projected Value (5Y)
$31.05 +44.49%
Dividends Paid (5Y)
$5.43
DCF Inputs
Scenario
%
Regression: 0.96% | CAGR (5y): 7.97%
%
Regression: 0.09% | CAGR (5y): -0.23%
%
Regression: 5.08% | CAGR (5y): 1.57%
Capped at 18.00x (Historical 5y: 9.75x)
%