DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.32
Today's Fair Value
$17.76 -16.7%
Margin of Safety
-20.05%
Projected Value (5Y)
$28.60 +34.15%
Dividends Paid (5Y)
$4.65
DCF Inputs
Scenario
%
Regression: 6.75% | CAGR (5y): 7.05%
%
Regression: 4.24% | CAGR (5y): 4.82%
%
Regression: 2.99% | CAGR (5y): 3.33%
Capped at 18.00x (Historical 5y: 12.21x)
%