DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.43
Today's Fair Value
$16.85 -13.28%
Margin of Safety
-15.31%
Projected Value (5Y)
$27.14 +39.68%
Dividends Paid (5Y)
$3.24
DCF Inputs
Scenario
%
Regression: 15.44% | CAGR (5y): 0%
%
Regression: -0.38% | CAGR (5y): -0.52%
%
Regression: 4.77% | CAGR (5y): 1.39%
Capped at 30.00x (Historical 5y: 6.12x)
%