DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.80
Today's Fair Value
$28.69 -17.56%
Margin of Safety
-21.30%
Projected Value (5Y)
$46.21 +32.79%
Dividends Paid (5Y)
$8.31
DCF Inputs
Scenario
%
Regression: 5% | CAGR (5y): 4.58%
%
Regression: 0.4% | CAGR (5y): 0.5%
%
Regression: 5.36% | CAGR (5y): 3.58%
Capped at 13.67x (Historical 5y: 1.18x)
%