DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.48
Today's Fair Value
$28.97 +9.4%
Margin of Safety
+8.60%
Projected Value (5Y)
$46.66 +76.21%
Dividends Paid (5Y)
$5.47
DCF Inputs
Scenario
%
Regression: -4.75% | CAGR (5y): 3.51%
%
Regression: -1.66% | CAGR (5y): -2.07%
%
Regression: 12.46% | CAGR (5y): 4.73%
Capped at 30.00x (Historical 5y: 17.55x)
%