DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.82
Today's Fair Value
$14.17 -15.76%
Margin of Safety
-18.70%
Projected Value (5Y)
$22.82 +35.67%
Dividends Paid (5Y)
$7.34
DCF Inputs
Scenario
%
Regression: 1.27% | CAGR (5y): 2.74%
%
Regression: -0.25% | CAGR (5y): 0.14%
%
Regression: 18.15% | CAGR (5y): 0.83%
Capped at 13.67x (Historical 5y: 2.02x)
%