DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.07
Today's Fair Value
$18.52 -7.72%
Margin of Safety
-8.37%
Projected Value (5Y)
$29.82 +48.58%
Dividends Paid (5Y)
$3.98
DCF Inputs
Scenario
%
Regression: 9.58% | CAGR (5y): 6.63%
%
Regression: 1.92% | CAGR (5y): 1.32%
%
Regression: -0.36% | CAGR (5y): -2.06%
Capped at 13.67x (Historical 5y: 1.84x)
%