DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.28
Today's Fair Value
$19.17 +4.87%
Margin of Safety
+4.64%
Projected Value (5Y)
$30.87 +68.87%
Dividends Paid (5Y)
$12.05
DCF Inputs
Scenario
%
Regression: 18% | CAGR (5y): 0%
%
Regression: 7.24% | CAGR (5y): 9.64%
%
Regression: -4.41% | CAGR (5y): 46.14%
Capped at 30.00x (Historical 5y: 1.88x)
%