DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.66
Today's Fair Value
$20.48 +22.93%
Margin of Safety
+18.65%
Projected Value (5Y)
$32.99 +98.02%
Dividends Paid (5Y)
$4.21
DCF Inputs
Scenario
%
Regression: 17.73% | CAGR (5y): 12.58%
%
Regression: -0.1% | CAGR (5y): -0.21%
%
Regression: 1.81% | CAGR (5y): -4.43%
Capped at 30.00x (Historical 5y: 9.69x)
%