DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.36
Today's Fair Value
$21.84 -25.61%
Margin of Safety
-34.43%
Projected Value (5Y)
$35.18 +19.82%
Dividends Paid (5Y)
$5.84
DCF Inputs
Scenario
%
Regression: 4.71% | CAGR (5y): 6.52%
%
Regression: 0.21% | CAGR (5y): 1.63%
%
Regression: 10.98% | CAGR (5y): 5.34%
Capped at 13.67x (Historical 5y: 0.81x)
%