DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.98
Today's Fair Value
$15.18 -20.02%
Margin of Safety
-25.03%
Projected Value (5Y)
$24.44 +28.77%
Dividends Paid (5Y)
$7.20
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): -6.26%
%
Regression: 4.02% | CAGR (5y): -11.8%
%
Regression: 9.69% | CAGR (5y): -26.72%
Capped at 13.67x (Historical 5y: 0.93x)
%