DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.64
Today's Fair Value
$21.37 -36.47%
Margin of Safety
-57.42%
Projected Value (5Y)
$34.42 +2.32%
Dividends Paid (5Y)
$7.06
DCF Inputs
Scenario
%
Regression: 1.55% | CAGR (5y): 2.9%
%
Regression: -1.83% | CAGR (5y): 0.94%
%
Regression: 2.73% | CAGR (5y): 3.37%
Capped at 13.67x (Historical 5y: 0.92x)
%