DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.16
Today's Fair Value
$14.30 -25.37%
Margin of Safety
-33.99%
Projected Value (5Y)
$23.03 +20.2%
Dividends Paid (5Y)
$7.92
DCF Inputs
Scenario
%
Regression: 2.65% | CAGR (5y): 28.3%
%
Regression: 0.37% | CAGR (5y): 0.79%
%
Regression: 10.68% | CAGR (5y): 21.56%
Capped at 30.00x (Historical 5y: 4.24x)
%