DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.03
Today's Fair Value
$24.17 +34.05%
Margin of Safety
+25.40%
Projected Value (5Y)
$38.92 +115.86%
Dividends Paid (5Y)
$6.41
DCF Inputs
Scenario
%
Regression: 9.34% | CAGR (5y): 10.09%
%
Regression: -1.45% | CAGR (5y): -0.93%
%
Regression: 2.6% | CAGR (5y): 0.04%
Capped at 30.00x (Historical 5y: 3.71x)
%