DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.22
Today's Fair Value
$27.08 -15.95%
Margin of Safety
-18.98%
Projected Value (5Y)
$43.61 +35.35%
Dividends Paid (5Y)
$8.42
DCF Inputs
Scenario
%
Regression: 4.34% | CAGR (5y): 6.15%
%
Regression: -0.77% | CAGR (5y): -0.16%
%
Regression: 14.89% | CAGR (5y): 21.45%
Capped at 13.67x (Historical 5y: 0.99x)
%