DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.30
Today's Fair Value
$21.04 +9.02%
Margin of Safety
+8.27%
Projected Value (5Y)
$33.88 +75.54%
Dividends Paid (5Y)
$12.10
DCF Inputs
Scenario
%
Regression: 9.39% | CAGR (5y): 11.45%
%
Regression: 6.16% | CAGR (5y): 7.74%
%
Regression: 3.15% | CAGR (5y): 6.94%
Capped at 13.67x (Historical 5y: 0.99x)
%