DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.46
Today's Fair Value
$20.03 -27.06%
Margin of Safety
-37.09%
Projected Value (5Y)
$32.26 +17.48%
Dividends Paid (5Y)
$6.81
DCF Inputs
Scenario
%
Regression: -0.86% | CAGR (5y): -2.16%
%
Regression: -2.99% | CAGR (5y): -5.88%
%
Regression: 30.22% | CAGR (5y): 24.57%
Capped at 13.67x (Historical 5y: 1.84x)
%