DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.48
Today's Fair Value
$16.08 -12.99%
Margin of Safety
-14.93%
Projected Value (5Y)
$25.90 +40.15%
Dividends Paid (5Y)
$1.64
DCF Inputs
Scenario
%
Regression: 10.11% | CAGR (5y): 6.42%
%
Regression: 2.11% | CAGR (5y): 0.02%
%
Regression: -3.23% | CAGR (5y): 16.07%
Capped at 30.00x (Historical 5y: 29.77x)
%