DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.52
Today's Fair Value
$23.89 -24.21%
Margin of Safety
-31.94%
Projected Value (5Y)
$38.48 +22.08%
Dividends Paid (5Y)
$4.98
DCF Inputs
Scenario
%
Regression: 12.84% | CAGR (5y): 11%
%
Regression: 4.23% | CAGR (5y): 4.92%
%
Regression: 10.56% | CAGR (5y): 13.4%
Capped at 13.67x (Historical 5y: 0.75x)
%