DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.83
Today's Fair Value
$23.12 -16.92%
Margin of Safety
-20.37%
Projected Value (5Y)
$37.24 +33.81%
Dividends Paid (5Y)
$15.72
DCF Inputs
Scenario
%
Regression: 53.78% | CAGR (5y): 0%
%
Regression: 17.26% | CAGR (5y): 0.69%
%
Regression: 22.24% | CAGR (5y): 56.78%
Capped at 18.00x (Historical 5y: 10.4x)
%