DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.96
Today's Fair Value
$22.64 -24.43%
Margin of Safety
-32.33%
Projected Value (5Y)
$36.46 +21.7%
Dividends Paid (5Y)
$5.67
DCF Inputs
Scenario
%
Regression: 14.17% | CAGR (5y): 12.1%
%
Regression: 8.15% | CAGR (5y): 10.2%
%
Regression: 5.34% | CAGR (5y): 2.51%
Capped at 13.67x (Historical 5y: 1.01x)
%