DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.39
Today's Fair Value
$27.44 +49.21%
Margin of Safety
+32.98%
Projected Value (5Y)
$44.20 +140.35%
Dividends Paid (5Y)
$10.45
DCF Inputs
Scenario
%
Regression: 25.88% | CAGR (5y): 2.18%
%
Regression: 0.04% | CAGR (5y): -0.33%
%
Regression: 4.87% | CAGR (5y): 35.5%
Capped at 30.00x (Historical 5y: 6.87x)
%