DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.70
Today's Fair Value
$20.71 -32.54%
Margin of Safety
-48.24%
Projected Value (5Y)
$33.36 +8.66%
Dividends Paid (5Y)
$2.10
DCF Inputs
Scenario
%
Regression: -1.08% | CAGR (5y): 6.2%
%
Regression: -1.59% | CAGR (5y): -3.17%
%
Regression: -1.86% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.03x)
%