DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.78
Today's Fair Value
$13.51 -31.7%
Margin of Safety
-46.41%
Projected Value (5Y)
$21.76 +10.01%
Dividends Paid (5Y)
$3.27
DCF Inputs
Scenario
%
Regression: -1.32% | CAGR (5y): -0.59%
%
Regression: -0.37% | CAGR (5y): -0.67%
%
Regression: -4.09% | CAGR (5y): 11.01%
Capped at 30.00x (Historical 5y: 14.31x)
%