DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.98
Today's Fair Value
$20.88 -25.38%
Margin of Safety
-34.00%
Projected Value (5Y)
$33.62 +20.16%
Dividends Paid (5Y)
$7.39
DCF Inputs
Scenario
%
Regression: 0.09% | CAGR (5y): 2.17%
%
Regression: 0% | CAGR (5y): 0.66%
%
Regression: 3.29% | CAGR (5y): 13.41%
Capped at 13.67x (Historical 5y: 2.62x)
%