DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.37
Today's Fair Value
$17.15 -1.27%
Margin of Safety
-1.28%
Projected Value (5Y)
$27.62 +59.01%
Dividends Paid (5Y)
$11.15
DCF Inputs
Scenario
%
Regression: 11.61% | CAGR (5y): 10.88%
%
Regression: 10.27% | CAGR (5y): 11.64%
%
Regression: 5.53% | CAGR (5y): 5.53%
Capped at 13.67x (Historical 5y: 1.47x)
%