DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.47
Today's Fair Value
$26.92 -28.16%
Margin of Safety
-39.19%
Projected Value (5Y)
$43.36 +15.72%
Dividends Paid (5Y)
$3.59
DCF Inputs
Scenario
%
Regression: 12.88% | CAGR (5y): 9.8%
%
Regression: 6.13% | CAGR (5y): 3.46%
%
Regression: 20.11% | CAGR (5y): 14.87%
Capped at 13.67x (Historical 5y: 1.09x)
%