DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.59
Today's Fair Value
$32.80 +28.18%
Margin of Safety
+21.98%
Projected Value (5Y)
$52.83 +106.45%
Dividends Paid (5Y)
$10.94
DCF Inputs
Scenario
%
Regression: 9.34% | CAGR (5y): 10.09%
%
Regression: -1.45% | CAGR (5y): -0.93%
%
Regression: 3.49% | CAGR (5y): 3.84%
Capped at 30.00x (Historical 5y: 4.78x)
%