DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.60
Today's Fair Value
$21.05 -39.16%
Margin of Safety
-64.37%
Projected Value (5Y)
$33.90 -2.02%
Dividends Paid (5Y)
$7.67
DCF Inputs
Scenario
%
Regression: 1.94% | CAGR (5y): 3.48%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 1.69% | CAGR (5y): 1.21%
Capped at 13.67x (Historical 5y: 1.95x)
%