DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.43
Today's Fair Value
$20.91 -6.78%
Margin of Safety
-7.27%
Projected Value (5Y)
$33.67 +50.11%
Dividends Paid (5Y)
$0.65
DCF Inputs
Scenario
%
Regression: 11.55% | CAGR (5y): 35.34%
%
Regression: 4.67% | CAGR (5y): 6.53%
%
Regression: -6.59% | CAGR (5y): 13.56%
Capped at 18.00x (Historical 5y: 6.8x)
%