DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.83
Today's Fair Value
$19.84 -20.1%
Margin of Safety
-25.15%
Projected Value (5Y)
$31.95 +28.67%
Dividends Paid (5Y)
$2.44
DCF Inputs
Scenario
%
Regression: 17.87% | CAGR (5y): 23.25%
%
Regression: 6.27% | CAGR (5y): 12.12%
%
Regression: 31.38% | CAGR (5y): 18.47%
Capped at 13.67x (Historical 5y: 1.19x)
%