DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.23
Today's Fair Value
$28.54 -5.59%
Margin of Safety
-5.92%
Projected Value (5Y)
$45.97 +52.07%
Dividends Paid (5Y)
$12.70
DCF Inputs
Scenario
%
Regression: 3.71% | CAGR (5y): -2.37%
%
Regression: 1.41% | CAGR (5y): 0.73%
%
Regression: 3.97% | CAGR (5y): 1.98%
Capped at 13.67x (Historical 5y: 1.78x)
%