DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.30
Today's Fair Value
$16.76 -33.75%
Margin of Safety
-50.95%
Projected Value (5Y)
$27.00 +6.72%
Dividends Paid (5Y)
$7.83
DCF Inputs
Scenario
%
Regression: 9.03% | CAGR (5y): 18.88%
%
Regression: 13.25% | CAGR (5y): 20.56%
%
Regression: -0.36% | CAGR (5y): 17.15%
Capped at 13.67x (Historical 5y: 1.36x)
%