DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.95
Today's Fair Value
$26.02 +4.29%
Margin of Safety
+4.11%
Projected Value (5Y)
$41.90 +67.94%
Dividends Paid (5Y)
$8.83
DCF Inputs
Scenario
%
Regression: 9.77% | CAGR (5y): 5%
%
Regression: 5.01% | CAGR (5y): 6.62%
%
Regression: -0.25% | CAGR (5y): -0.34%
Capped at 30.00x (Historical 5y: 9.99x)
%