DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.73
Today's Fair Value
$24.41 -17.89%
Margin of Safety
-21.79%
Projected Value (5Y)
$39.31 +32.22%
Dividends Paid (5Y)
$10.48
DCF Inputs
Scenario
%
Regression: 15.32% | CAGR (5y): 5.83%
%
Regression: 8.16% | CAGR (5y): -1.85%
%
Regression: 63.58% | CAGR (5y): 68.18%
Capped at 13.67x (Historical 5y: 0.84x)
%