DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.85
Today's Fair Value
$17.21 +15.89%
Margin of Safety
+13.71%
Projected Value (5Y)
$27.71 +86.6%
Dividends Paid (5Y)
$3.01
DCF Inputs
Scenario
%
Regression: 13.1% | CAGR (5y): 2.12%
%
Regression: 0.01% | CAGR (5y): -0.01%
%
Regression: 5.56% | CAGR (5y): 9.87%
Capped at 30.00x (Historical 5y: 14.97x)
%