DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.74
Today's Fair Value
$24.30 -23.44%
Margin of Safety
-30.62%
Projected Value (5Y)
$39.13 +23.28%
Dividends Paid (5Y)
$5.26
DCF Inputs
Scenario
%
Regression: 12.31% | CAGR (5y): 5.65%
%
Regression: 4.9% | CAGR (5y): -0.48%
%
Regression: 1.48% | CAGR (5y): 1.88%
Capped at 13.67x (Historical 5y: 0.98x)
%