DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.86
Today's Fair Value
$24.96 +32.34%
Margin of Safety
+24.44%
Projected Value (5Y)
$40.20 +113.15%
Dividends Paid (5Y)
$14.32
DCF Inputs
Scenario
%
Regression: 115.94% | CAGR (5y): 0%
%
Regression: 24.04% | CAGR (5y): 25.88%
%
Regression: 122.93% | CAGR (5y): 122.93%
Capped at 18.00x (Historical 5y: 7.88x)
%