DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.30
Today's Fair Value
$22.45 -14.64%
Margin of Safety
-17.15%
Projected Value (5Y)
$36.16 +37.49%
Dividends Paid (5Y)
$10.08
DCF Inputs
Scenario
%
Regression: -0.57% | CAGR (5y): 17.84%
%
Regression: 0.15% | CAGR (5y): -0.01%
%
Regression: 0.9% | CAGR (5y): 19.59%
Capped at 30.00x (Historical 5y: 10.39x)
%