DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.24
Today's Fair Value
$24.79 -20.65%
Margin of Safety
-26.02%
Projected Value (5Y)
$39.93 +27.82%
Dividends Paid (5Y)
$11.27
DCF Inputs
Scenario
%
Regression: 5.67% | CAGR (5y): 1.6%
%
Regression: 5.62% | CAGR (5y): 3.85%
%
Regression: 20.28% | CAGR (5y): 29.81%
Capped at 13.67x (Historical 5y: 1.71x)
%