DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.24
Today's Fair Value
$24.33 +20.21%
Margin of Safety
+16.81%
Projected Value (5Y)
$39.18 +93.58%
Dividends Paid (5Y)
$30.66
DCF Inputs
Scenario
%
Regression: -8.72% | CAGR (5y): 0%
%
Regression: -1.49% | CAGR (5y): -3.32%
%
Regression: 8.29% | CAGR (5y): 110.81%
Capped at 30.00x (Historical 5y: 8.82x)
%