DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.47
Today's Fair Value
$21.07 +2.93%
Margin of Safety
+2.85%
Projected Value (5Y)
$33.93 +65.75%
Dividends Paid (5Y)
$6.98
DCF Inputs
Scenario
%
Regression: -1.07% | CAGR (5y): -6.83%
%
Regression: 0.19% | CAGR (5y): 0.14%
%
Regression: 10.82% | CAGR (5y): 3.87%
Capped at 30.00x (Historical 5y: 23.48x)
%