DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.90
Today's Fair Value
$19.12 -16.51%
Margin of Safety
-19.77%
Projected Value (5Y)
$30.79 +34.45%
Dividends Paid (5Y)
$9.88
DCF Inputs
Scenario
%
Regression: 1.28% | CAGR (5y): -0.02%
%
Regression: 2.55% | CAGR (5y): 1.3%
%
Regression: 1.65% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 1.6x)
%