DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.47
Today's Fair Value
$21.31 +21.98%
Margin of Safety
+18.02%
Projected Value (5Y)
$34.32 +96.45%
Dividends Paid (5Y)
$1.36
DCF Inputs
Scenario
%
Regression: 6.5% | CAGR (5y): 17.49%
%
Regression: 2.19% | CAGR (5y): 6.3%
%
Regression: 1.64% | CAGR (5y): 8.45%
Capped at 13.67x (Historical 5y: 1.05x)
%