DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.28
Today's Fair Value
$28.18 -28.26%
Margin of Safety
-39.39%
Projected Value (5Y)
$45.38 +15.53%
Dividends Paid (5Y)
$0.72
DCF Inputs
Scenario
%
Regression: -0.82% | CAGR (5y): 0%
%
Regression: -0.96% | CAGR (5y): 0.38%
%
Regression: 2.5% | CAGR (5y): -26.77%
Capped at 30.00x (Historical 5y: 24.12x)
%