DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.86
Today's Fair Value
$14.36 -23.86%
Margin of Safety
-31.34%
Projected Value (5Y)
$23.13 +22.64%
Dividends Paid (5Y)
$4.73
DCF Inputs
Scenario
%
Regression: 6.2% | CAGR (5y): 3.18%
%
Regression: 3.1% | CAGR (5y): 1.75%
%
Regression: 2.88% | CAGR (5y): 2.98%
Capped at 13.67x (Historical 5y: 0.86x)
%