DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.67
Today's Fair Value
$19.73 -4.55%
Margin of Safety
-4.76%
Projected Value (5Y)
$31.78 +53.75%
Dividends Paid (5Y)
$4.36
DCF Inputs
Scenario
%
Regression: 16.37% | CAGR (5y): -4.57%
%
Regression: -1.08% | CAGR (5y): -1.61%
%
Regression: 2.41% | CAGR (5y): 0.56%
Capped at 30.00x (Historical 5y: 60.47x)
%