DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.57
Today's Fair Value
$19.48 +10.87%
Margin of Safety
+9.80%
Projected Value (5Y)
$31.38 +78.6%
Dividends Paid (5Y)
$4.40
DCF Inputs
Scenario
%
Regression: 18.93% | CAGR (5y): 9.82%
%
Regression: 11.61% | CAGR (5y): -0.9%
%
Regression: 4.46% | CAGR (5y): 3.3%
Capped at 13.67x (Historical 5y: 0.63x)
%