DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.27
Today's Fair Value
$12.02 -37.62%
Margin of Safety
-60.32%
Projected Value (5Y)
$19.36 +0.47%
Dividends Paid (5Y)
$3.26
DCF Inputs
Scenario
%
Regression: 9.68% | CAGR (5y): 6.02%
%
Regression: 8.59% | CAGR (5y): -1.39%
%
Regression: 20.09% | CAGR (5y): -6.01%
Capped at 13.67x (Historical 5y: 0.99x)
%