DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.57
Today's Fair Value
$25.71 -10.01%
Margin of Safety
-11.12%
Projected Value (5Y)
$41.40 +44.91%
Dividends Paid (5Y)
$3.31
DCF Inputs
Scenario
%
Regression: 19.25% | CAGR (5y): 16.94%
%
Regression: 0.79% | CAGR (5y): 1.01%
%
Regression: 3.33% | CAGR (5y): 10.49%
Capped at 18.00x (Historical 5y: 28.06x)
%