DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.95
Today's Fair Value
$25.76 -24.12%
Margin of Safety
-31.79%
Projected Value (5Y)
$41.48 +22.18%
Dividends Paid (5Y)
$3.88
DCF Inputs
Scenario
%
Regression: 14.82% | CAGR (5y): 16.15%
%
Regression: 5.54% | CAGR (5y): 7.94%
%
Regression: 0.8% | CAGR (5y): 1.98%
Capped at 13.67x (Historical 5y: 0.87x)
%