DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.94
Today's Fair Value
$23.32 -10.1%
Margin of Safety
-11.23%
Projected Value (5Y)
$37.55 +44.76%
Dividends Paid (5Y)
$2.69
DCF Inputs
Scenario
%
Regression: 8.47% | CAGR (5y): 19.33%
%
Regression: 3.45% | CAGR (5y): 8.68%
%
Regression: 8.37% | CAGR (5y): 0.85%
Capped at 13.67x (Historical 5y: 1.05x)
%