DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.87
Today's Fair Value
$24.10 -16.52%
Margin of Safety
-19.79%
Projected Value (5Y)
$38.82 +34.46%
Dividends Paid (5Y)
$9.43
DCF Inputs
Scenario
%
Regression: 25.24% | CAGR (5y): 0%
%
Regression: -1.37% | CAGR (5y): -2.79%
%
Regression: 8.46% | CAGR (5y): 72.22%
Capped at 30.00x (Historical 5y: 49.2x)
%