DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.30
Today's Fair Value
$14.31 -12.21%
Margin of Safety
-13.91%
Projected Value (5Y)
$23.05 +41.41%
Dividends Paid (5Y)
$11.35
DCF Inputs
Scenario
%
Regression: 72.72% | CAGR (5y): 15.12%
%
Regression: 24.07% | CAGR (5y): 57.25%
%
Regression: 8.58% | CAGR (5y): 1.85%
Capped at 13.67x (Historical 5y: 0.49x)
%