DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.30
Today's Fair Value
$35.99 +61.39%
Margin of Safety
+38.04%
Projected Value (5Y)
$57.96 +159.91%
Dividends Paid (5Y)
$2.71
DCF Inputs
Scenario
%
Regression: 0.46% | CAGR (5y): 2.1%
%
Regression: -3.19% | CAGR (5y): -2.07%
%
Regression: 5.02% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.27x)
%