DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.70
Today's Fair Value
$25.61 -16.58%
Margin of Safety
-19.88%
Projected Value (5Y)
$41.25 +34.36%
Dividends Paid (5Y)
$4.21
DCF Inputs
Scenario
%
Regression: 24.72% | CAGR (5y): 18.52%
%
Regression: 16.38% | CAGR (5y): 10.2%
%
Regression: 22.71% | CAGR (5y): 6.4%
Capped at 13.67x (Historical 5y: 0.91x)
%