DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.27
Today's Fair Value
$27.74 -23.52%
Margin of Safety
-30.75%
Projected Value (5Y)
$44.68 +23.19%
Dividends Paid (5Y)
$19.23
DCF Inputs
Scenario
%
Regression: 1.27% | CAGR (5y): -4.94%
%
Regression: 1.19% | CAGR (5y): 0.85%
%
Regression: 7.88% | CAGR (5y): 0.53%
Capped at 13.67x (Historical 5y: 2.22x)
%