DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.20
Today's Fair Value
$20.20 -4.72%
Margin of Safety
-4.95%
Projected Value (5Y)
$32.54 +53.49%
Dividends Paid (5Y)
$4.52
DCF Inputs
Scenario
%
Regression: 3.58% | CAGR (5y): -1.88%
%
Regression: 1.42% | CAGR (5y): -0.71%
%
Regression: 1.64% | CAGR (5y): 4.32%
Capped at 13.67x (Historical 5y: 2.2x)
%