DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.19
Today's Fair Value
$16.27 -29.84%
Margin of Safety
-42.53%
Projected Value (5Y)
$26.21 +13.02%
Dividends Paid (5Y)
$3.63
DCF Inputs
Scenario
%
Regression: 16.17% | CAGR (5y): 25.38%
%
Regression: 11.38% | CAGR (5y): 21.95%
%
Regression: 26.95% | CAGR (5y): 1.61%
Capped at 13.67x (Historical 5y: 0.96x)
%