DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.17
Today's Fair Value
$18.99 -32.59%
Margin of Safety
-48.34%
Projected Value (5Y)
$30.59 +8.59%
Dividends Paid (5Y)
$5.71
DCF Inputs
Scenario
%
Regression: 7.41% | CAGR (5y): 2.61%
%
Regression: 3.21% | CAGR (5y): 3.14%
%
Regression: 9.38% | CAGR (5y): 1.46%
Capped at 13.67x (Historical 5y: 0.92x)
%