DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.35
Today's Fair Value
$25.59 +56.51%
Margin of Safety
+36.11%
Projected Value (5Y)
$41.22 +152.11%
Dividends Paid (5Y)
$8.74
DCF Inputs
Scenario
%
Regression: 11.11% | CAGR (5y): 15.95%
%
Regression: -4.03% | CAGR (5y): -1.59%
%
Regression: 12.72% | CAGR (5y): 18.25%
Capped at 30.00x (Historical 5y: 5.12x)
%