DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.65
Today's Fair Value
$31.38 -16.65%
Margin of Safety
-19.98%
Projected Value (5Y)
$50.53 +34.21%
Dividends Paid (5Y)
$6.40
DCF Inputs
Scenario
%
Regression: 7.13% | CAGR (5y): 4.8%
%
Regression: 0.54% | CAGR (5y): -0.48%
%
Regression: 2.62% | CAGR (5y): 3.34%
Capped at 13.67x (Historical 5y: 1.25x)
%