DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.87
Today's Fair Value
$15.22 -27.07%
Margin of Safety
-37.12%
Projected Value (5Y)
$24.52 +17.49%
Dividends Paid (5Y)
$4.93
DCF Inputs
Scenario
%
Regression: 3.52% | CAGR (5y): 1.99%
%
Regression: 0.54% | CAGR (5y): 2.35%
%
Regression: 13.14% | CAGR (5y): 2.07%
Capped at 13.67x (Historical 5y: 1.04x)
%